{"text_format":"1","workbook":"xlsx","n_sheets":36,"sheets":["Saldo inicial","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Mapa Financeiro","Relação de patrimônio","Rel. Fluxo de caixa","Resultado financeiro","Dados Técnicos","Rel Pastos UA Ha","Rel Pastos Kg Ha","Final","Fluxo de caixa","Pasto 1","Relatório Pastos","Fin Jan","Fin Fev","Fin Mar","Fin Abr","Fin Mai","Fin Jun","Fin Jul","Fin Ago","Fin Set","Fin Out","Fin Nov","Fin Dez"],"not_rendered":{"charts":4,"images":5,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Saldo inicial","index":0,"n_rows":21,"n_cols":7,"rows_kept":21,"cut":false,"hidden":false,"merged":[[21,0,26,16],[0,0,20,0],[0,1,0,14],[0,15,20,15],[19,3,20,14],[3,6,4,14],[5,6,6,14],[7,6,8,14],[9,6,10,14],[11,6,12,14],[13,6,14,14],[15,6,16,14],[17,6,17,14]]}
[]
[null,"Saldo inicial de estoque de gado","Quantidade","Peso médio Kg","Valor médio R$",null,"Atençao: Acesse \"opções\" e depois"]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",null,null,{"$f":"D3/30*$C$21","v":0},null,"\"habilitar este conteùdo\""]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,{"$f":"D4/30*$C$21","v":0}]
[null,"Machos + 36 m. tourunos desc. (engorda)",null,null,{"$f":"D5/30*C20","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,null,{"$f":"D6/30*C20","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,null,{"$f":"(D7/30*C20)*1.15","v":0}]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,{"$f":"(D8/30*C21)*1.15","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,null,{"$f":"(D9/30*C20)*1.3","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,{"$f":"(D10/30*C21)*1.3","v":0}]
[null,"Machos mamando",null,null,{"$f":"(D11/30*C20)*1.35","v":0}]
[null,"Fêmeas mamando",null,null,{"$f":"(D12/30*C21)*1.35","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção"]
[null,"Matrizes para produção"]
[null,"Touros para venda"]
[null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C17)","v":0},{"$f":"IF(C18=0,0,((C3*D3)+(C4*D4)+(C5*D5)+(C6*D6)+(C7*D7)+(C8*D8)+(C9*D9)+(C10*D10)+(C11*D11)+(C12*D12)+(C14*D14)+(C15*D15)+(C16*D16)+(C17*D17))/C18)","v":0},{"$f":"IF(C18=0,0,((C3*E3)+(C4*E4)+(C5*E5)+(C6*E6)+(C7*E7)+(C8*E8)+(C9*E9)+(C10*E10)+(C11*E11)+(C12*E12)+(C14*E14)+(C15*E15)+(C16*D16)+(C17+D17))/C18)","v":0}]
[]
[null,"Valor da arroba de boi Imea",78]
[null,"Valor da arroba da vaca Imea",87]

{"sheet":"Jan","index":1,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,1,0,2],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[15,6,15,9],[17,5,17,8],[19,5,19,8],[20,5,20,8],[18,5,18,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda",null,null,null,null,""]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Perda de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"'Saldo inicial'!D3","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"'Saldo inicial'!D3","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"'Saldo inicial'!D4","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"'Saldo inicial'!D4","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"'Saldo inicial'!D5","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"'Saldo inicial'!D5","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"'Saldo inicial'!D6","v":0},null,"Machos 24 a 36 meses",null,null,null,null,{"$f":"'Saldo inicial'!D6","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"'Saldo inicial'!D7","v":0},null,"Total",null,null,null,{"$f":"SUM(J19:J22)","v":0}]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"'Saldo inicial'!D8","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"'Saldo inicial'!D9","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"'Saldo inicial'!D10","v":0}]
[null,"Machos mamando",null,{"$f":"'Saldo inicial'!D11","v":0}]
[null,"Fêmeas mamando",null,{"$f":"'Saldo inicial'!D12","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"'Saldo inicial'!D14","v":0}]
[null,"Matriz para produção",null,{"$f":"'Saldo inicial'!D15","v":0}]
[null,"Touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0}]
[null,"Matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quant.","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"'Saldo inicial'!E3","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"'Saldo inicial'!E3","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"'Saldo inicial'!E4","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"'Saldo inicial'!E5","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"'Saldo inicial'!E5","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"'Saldo inicial'!E6","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"'Saldo inicial'!E7","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"'Saldo inicial'!E8","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"'Saldo inicial'!E9","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"'Saldo inicial'!E10","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"'Saldo inicial'!E11","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"'Saldo inicial'!E12","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"'Saldo inicial'!E14","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionados matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"'Saldo inicial'!E15","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"'Saldo inicial'!E16","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"'Saldo inicial'!E17","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jan."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"'Saldo inicial'!C3+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,(('Saldo inicial'!C3*'Saldo inicial'!D3)+(Jan!C3*Jan!D3)+(Jan!C37*Jan!D37)+(C38*D38))/('Saldo inicial'!C3+Jan!C3+Jan!C37+C38))","v":0},{"$f":"IF(C57=0,0,(('Saldo inicial'!C3*'Saldo inicial'!E3)+(Jan!C3*Jan!E3)+(Jan!C37*Jan!E37)+(C38*E38))/('Saldo inicial'!C3+Jan!C3+Jan!C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"C57-(SUM(H57:P57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"'Saldo inicial'!C4+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,(('Saldo inicial'!C4*'Saldo inicial'!D4)+(Jan!C4*Jan!D4)+(Jan!C39*Jan!D39))/('Saldo inicial'!C4+Jan!C4+Jan!C39))","v":0},{"$f":"IF(C58=0,0,(('Saldo inicial'!C4*'Saldo inicial'!E4)+(Jan!C4*Jan!E4)+(Jan!C39*Jan!E39))/('Saldo inicial'!C4+Jan!C4+Jan!C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"'Saldo inicial'!C5+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,(('Saldo inicial'!C5*'Saldo inicial'!D5)+(Jan!C5*Jan!D5)+(Jan!C40*Jan!D40)+(C41*D41))/('Saldo inicial'!C5+Jan!C5+Jan!C40+C41))","v":0},{"$f":"IF(C59=0,0,(('Saldo inicial'!C5*'Saldo inicial'!E5)+(Jan!C5*Jan!E5)+(Jan!C40*Jan!E40)+(C41*E41))/('Saldo inicial'!C5+Jan!C5+Jan!C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"'Saldo inicial'!C6+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,(('Saldo inicial'!C6*'Saldo inicial'!D6)+(Jan!C6*Jan!D6)+(Jan!C42*Jan!D42))/('Saldo inicial'!C6+Jan!C6+Jan!C42))","v":0},{"$f":"IF(C60=0,0,(('Saldo inicial'!C6*'Saldo inicial'!E6)+(Jan!C6*Jan!E6)+(Jan!C42*Jan!E42))/('Saldo inicial'!C6+Jan!C6+Jan!C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"'Saldo inicial'!C7+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,(('Saldo inicial'!C7*'Saldo inicial'!D7)+(Jan!C7*Jan!D7)+(Jan!C43*Jan!D43))/('Saldo inicial'!C7+Jan!C7+Jan!C43))","v":0},{"$f":"IF(C61=0,0,(('Saldo inicial'!C7*'Saldo inicial'!E7)+(Jan!C7*Jan!E7)+(Jan!C43*Jan!E43))/('Saldo inicial'!C7+Jan!C7+Jan!C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"'Saldo inicial'!C8+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,(('Saldo inicial'!C8*'Saldo inicial'!D8)+(Jan!C8*Jan!D8)+(Jan!C44*Jan!D44))/('Saldo inicial'!C8+Jan!C8+Jan!C44))","v":0},{"$f":"IF(C62=0,0,(('Saldo inicial'!C8*'Saldo inicial'!E8)+(Jan!C8*Jan!E8)+(Jan!C44*Jan!E44))/('Saldo inicial'!C8+Jan!C8+Jan!C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"'Saldo inicial'!C9+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,(('Saldo inicial'!C9*'Saldo inicial'!D9)+(Jan!C9*Jan!D9)+(Jan!C45*Jan!D45))/('Saldo inicial'!C9+Jan!C9+Jan!C45))","v":0},{"$f":"IF(C63=0,0,(('Saldo inicial'!C9*'Saldo inicial'!E9)+(Jan!C9*Jan!E9)+(Jan!C45*Jan!E45))/('Saldo inicial'!C9+Jan!C9+Jan!C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"'Saldo inicial'!C10+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,(('Saldo inicial'!C10*'Saldo inicial'!D10)+(Jan!C10*Jan!D10)+(Jan!C46*Jan!D46))/('Saldo inicial'!C10+Jan!C10+Jan!C46))","v":0},{"$f":"IF(C64=0,0,(('Saldo inicial'!C10*'Saldo inicial'!E10)+(Jan!C10*Jan!E10)+(Jan!C46*Jan!E46))/('Saldo inicial'!C10+Jan!C10+Jan!C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},0]
[null,"Machos mamando",{"$f":"'Saldo inicial'!C11+C47-C45-K11-C27+C11","v":0},{"$f":"IF(C65=0,0,(('Saldo inicial'!C11*'Saldo inicial'!D11)+(Jan!C11*Jan!D11)+(Jan!C47*Jan!D47))/('Saldo inicial'!C11+Jan!C11+Jan!C47))","v":0},{"$f":"IF(C65=0,0,(('Saldo inicial'!C11*'Saldo inicial'!E11)+(Jan!C11*Jan!E11)+(Jan!C47*Jan!E47))/('Saldo inicial'!C11+Jan!C11+Jan!C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},0]
[null,"Fêmeas mamando",{"$f":"'Saldo inicial'!C12+C48-C46-K12-C28+C12","v":0},{"$f":"IF(C66=0,0,(('Saldo inicial'!C12*'Saldo inicial'!D12)+(Jan!C12*Jan!D12)+(Jan!C48*Jan!D48))/('Saldo inicial'!C12+Jan!C12+Jan!C48))","v":0},{"$f":"IF(C66=0,0,(('Saldo inicial'!C12*'Saldo inicial'!E12)+(Jan!C12*Jan!E12)+(Jan!C48*Jan!E48))/('Saldo inicial'!C12+Jan!C12+Jan!C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"'Saldo inicial'!C14+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,(('Saldo inicial'!C14*'Saldo inicial'!D14)+(Jan!C14*Jan!D14)+(Jan!C50*Jan!D50))/('Saldo inicial'!C14+Jan!C14+Jan!C50))","v":0},{"$f":"IF(C68=0,0,(('Saldo inicial'!C14*'Saldo inicial'!E14)+(Jan!C14*Jan!E14)+(Jan!C50*Jan!E50))/('Saldo inicial'!C14+Jan!C14+Jan!C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"C68-(SUM(H68:P68))","v":0}]
[null,"Matrizes para produção",{"$f":"'Saldo inicial'!C15+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,(('Saldo inicial'!C15*'Saldo inicial'!D15)+(Jan!C15*Jan!D15)+(Jan!C51*Jan!D51))/('Saldo inicial'!C15+Jan!C15+Jan!C51))","v":0},{"$f":"IF(C69=0,0,(('Saldo inicial'!C15*'Saldo inicial'!E15)+(Jan!C15*Jan!E15)+(Jan!C51*Jan!E51))/('Saldo inicial'!C15+Jan!C15+Jan!C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"C69-(SUM(H69:P69))","v":0}]
[null,"Touros para venda",{"$f":"'Saldo inicial'!C16-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,(('Saldo inicial'!C16*'Saldo inicial'!D16)+(Jan!C52*Jan!D52))/('Saldo inicial'!C16+Jan!C52))","v":0},{"$f":"'Saldo inicial'!E16","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"C70-(SUM(H70:P70))","v":0}]
[null,"Matrizes para venda",{"$f":"'Saldo inicial'!C17-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,(('Saldo inicial'!C17*'Saldo inicial'!D17)+(Jan!C53*Jan!D53))/('Saldo inicial'!C17+Jan!C53))","v":0},{"$f":"'Saldo inicial'!E17","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"C71-(SUM(H71:P71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0}]

{"sheet":"Fev","index":2,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[11,6,11,9],[12,6,12,9],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8],[13,6,13,9],[14,6,14,9],[15,6,15,9],[17,5,17,8],[18,5,18,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Jan!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Jan!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Jan!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Jan!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Jan!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Jan!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Jan!D60","v":0},null,"Machos 24 a 36 meses",null,null,null,null,{"$f":"Jan!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Jan!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Jan!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Jan!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Jan!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Jan!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Jan!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Jan!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Jan!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Jan!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Jan!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quant.","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Jan!E57=0,Jan!E37,Jan!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Jan!E58=0,Jan!E39,Jan!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Jan!E59=0,Jan!E40,Jan!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Jan!E60=0,Jan!E42,Jan!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Jan!E61=0,Jan!E43,Jan!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Jan!E62=0,Jan!E44,Jan!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Jan!E63=0,Jan!E45,Jan!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Jan!E64=0,Jan!E46,Jan!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Jan!E65=0,Jan!E47,Jan!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Jan!E66=0,Jan!E48,Jan!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Jan!E68=0,Jan!E50,Jan!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Jan!E69=0,Jan!E51,Jan!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Jan!E70=0,Jan!E52,Jan!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Jan!E71=0,Jan!E53,Jan!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jan.","Fev."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Jan!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Jan!C57*Jan!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Jan!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Jan!C57*Jan!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Jan!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Jan!C57","v":0},{"$f":"C57-(SUM(I57:Q57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Jan!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Jan!C58*Jan!D58)+(C4*D4)+(C39*D39))/(Jan!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Jan!C58*Jan!E58)+(C4*E4)+(C39*E39))/(Jan!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Jan!C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Jan!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Jan!C59*Jan!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Jan!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Jan!C59*Jan!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Jan!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Jan!C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Jan!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Jan!C60*Jan!D60)+(C6*D6)+(C42*D42))/(Jan!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Jan!C60*Jan!E60)+(C6*E6)+(C42*E42))/(Jan!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Jan!C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jan!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Jan!C61*Jan!D61)+(C7*D7)+(C43*D43))/(Jan!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Jan!C61*Jan!E61)+(C7*E7)+(C43*E43))/(Jan!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Jan!C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jan!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Jan!C62*Jan!D62)+(C8*D8)+(C44*D44))/(Jan!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Jan!C62*Jan!E62)+(C8*E8)+(C44*E44))/(Jan!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Jan!C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jan!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Jan!C63*Jan!D63)+(C9*D9)+(C45*D45))/(Jan!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Jan!C63*Jan!E63)+(C9*E9)+(C45*E45))/(Jan!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Jan!C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jan!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Jan!C64*Jan!D64)+(C10*D10)+(C46*D46))/(Jan!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Jan!C64*Jan!E64)+(C10*E10)+(C46*E46))/(Jan!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Jan!C64","v":0},0]
[null,"Machos mamando",{"$f":"Jan!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Jan!C65*Jan!D65)+(C11*D11)+(C47*D47))/(Jan!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Jan!C65*Jan!E65)+(C11*E11)+(C47*E47))/(Jan!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Jan!C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Jan!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Jan!C66*Jan!D66)+(C12*D12)+(C48*D48))/(Jan!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Jan!C66*Jan!E66)+(C12*E12)+(C48*E48))/(Jan!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Jan!C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Jan!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Jan!C68*Jan!D68)+(C14*D14)+(C50*D50))/(Jan!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Jan!C68*Jan!E68)+(C14*E14)+(C50*E50))/(Jan!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jan!C68","v":0},{"$f":"C68-(SUM(I68:Q68))","v":0}]
[null,"Matrizes para produção",{"$f":"Jan!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Jan!C69*Jan!D69)+(C15*D15)+(C51*D51))/(Jan!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Jan!C69*Jan!E69)+(C15*E15)+(C51*E51))/(Jan!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jan!C69","v":0},{"$f":"C69-(SUM(I69:Q69))","v":0}]
[null,"Touros para venda",{"$f":"Jan!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Jan!C70*Jan!D70)+(C52*D52))/(Jan!C70+C52))","v":0},{"$f":"Jan!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jan!C70","v":0},{"$f":"C70-(SUM(I70:Q70))","v":0}]
[null,"Matrizes para venda",{"$f":"Jan!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Jan!C71*Jan!D71)+(C53*D53))/(Jan!C71+C53))","v":0},{"$f":"Jan!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jan!C71","v":0},{"$f":"C71-(SUM(I71:Q71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},{"$f":"SUM(H57:H71)","v":0}]

{"sheet":"Mar","index":3,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Fev!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Fev!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Fev!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Fev!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Fev!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Fev!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Fev!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Fev!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Fev!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Fev!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Fev!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Fev!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Fev!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Fev!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Fev!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Fev!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Fev!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Fev!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Fev!E57=0,Fev!E37,Fev!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Fev!E58=0,Fev!E39,Fev!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Fev!E59=0,Fev!E40,Fev!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Fev!E60=0,Fev!E42,Fev!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Fev!E61=0,Fev!E43,Fev!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Fev!E62=0,Fev!E44,Fev!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Fev!E63=0,Fev!E45,Fev!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Fev!E64=0,Fev!E46,Fev!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Fev!E65=0,Fev!E47,Fev!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Fev!E66=0,Fev!E48,Fev!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Fev!E68=0,Fev!E50,Fev!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Fev!E69=0,Fev!E51,Fev!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Fev!E70=0,Fev!E52,Fev!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Fev!E71=0,Fev!E53,Fev!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jan.","Fev.","Mar."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Fev!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Fev!C57*Fev!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Fev!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Fev!C57*Fev!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Fev!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Jan!C57","v":0},{"$f":"Fev!C57","v":0},{"$f":"C57-(SUM(J57:R57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Fev!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Fev!C58*Fev!D58)+(C4*D4)+(C39*D39))/(Fev!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Fev!C58*Fev!E58)+(C4*E4)+(C39*E39))/(Fev!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Jan!C58","v":0},{"$f":"Fev!C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Fev!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Fev!C59*Fev!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Fev!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Fev!C59*Fev!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Fev!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Jan!C59","v":0},{"$f":"Fev!C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Fev!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Fev!C60*Fev!D60)+(C6*D6)+(C42*D42))/(Fev!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Fev!C60*Fev!E60)+(C6*E6)+(C42*E42))/(Fev!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Jan!C60","v":0},{"$f":"Fev!C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Fev!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Fev!C61*Fev!D61)+(C7*D7)+(C43*D43))/(Fev!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Fev!C61*Fev!E61)+(C7*E7)+(C43*E43))/(Fev!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Jan!C61","v":0},{"$f":"Fev!C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Fev!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Fev!C62*Fev!D62)+(C8*D8)+(C44*D44))/(Fev!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Fev!C62*Fev!E62)+(C8*E8)+(C44*E44))/(Fev!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Jan!C62","v":0},{"$f":"Fev!C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Fev!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Fev!C63*Fev!D63)+(C9*D9)+(C45*D45))/(Fev!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Fev!C63*Fev!E63)+(C9*E9)+(C45*E45))/(Fev!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Jan!C63","v":0},{"$f":"Fev!C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Fev!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Fev!C64*Fev!D64)+(C10*D10)+(C46*D46))/(Fev!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Fev!C64*Fev!E64)+(C10*E10)+(C46*E46))/(Fev!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Jan!C64","v":0},{"$f":"Fev!C64","v":0},0]
[null,"Machos mamando",{"$f":"Fev!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Fev!C65*Fev!D65)+(C11*D11)+(C47*D47))/(Fev!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Fev!C65*Fev!E65)+(C11*E11)+(C47*E47))/(Fev!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Jan!C65","v":0},{"$f":"Fev!C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Fev!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Fev!C66*Fev!D66)+(C12*D12)+(C48*D48))/(Fev!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Fev!C66*Fev!E66)+(C12*E12)+(C48*E48))/(Fev!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Jan!C66","v":0},{"$f":"Fev!C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Fev!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Fev!C68*Fev!D68)+(C14*D14)+(C50*D50))/(Fev!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Fev!C68*Fev!E68)+(C14*E14)+(C50*E50))/(Fev!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jan!C68","v":0},{"$f":"Fev!C68","v":0},{"$f":"C68-(SUM(J68:R68))","v":0}]
[null,"Matrizes para produção",{"$f":"Fev!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Fev!C69*Fev!D69)+(C15*D15)+(C51*D51))/(Fev!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Fev!C69*Fev!E69)+(C15*E15)+(C51*E51))/(Fev!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jan!C69","v":0},{"$f":"Fev!C69","v":0},{"$f":"C69-(SUM(J69:R69))","v":0}]
[null,"Touros para venda",{"$f":"Fev!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Fev!C70*Fev!D70)+(C52*D52))/(Fev!C70+C52))","v":0},{"$f":"Fev!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jan!C70","v":0},{"$f":"Fev!C70","v":0},{"$f":"C70-(SUM(J70:R70))","v":0}]
[null,"Matrizes para venda",{"$f":"Fev!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Fev!C71*Fev!D71)+(C53*D53))/(Fev!C71+C53))","v":0},{"$f":"Fev!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jan!C71","v":0},{"$f":"Fev!C71","v":0},{"$f":"C71-(SUM(J71:R71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},{"$f":"SUM(H57:H71)","v":0},{"$f":"SUM(I57:I71)","v":0}]

{"sheet":"Abr","index":4,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Mar!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Mar!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Mar!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Mar!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Mar!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Mar!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Mar!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Mar!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Mar!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Mar!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Mar!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Mar!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Mar!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Mar!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Mar!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Mar!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Mar!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Mar!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Mar!E57=0,Mar!E37,Mar!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Mar!E58=0,Mar!E39,Mar!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Mar!E59=0,Mar!E40,Mar!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Mar!E60=0,Mar!E42,Mar!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Mar!E61=0,Mar!E43,Mar!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Mar!E62=0,Mar!E44,Mar!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Mar!E63=0,Mar!E45,Mar!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Mar!E64=0,Mar!E46,Mar!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Mar!E65=0,Mar!E47,Mar!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Mar!E66=0,Mar!E48,Mar!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Mar!E68=0,Mar!E50,Mar!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Mar!E69=0,Mar!E51,Mar!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Mar!E70=0,Mar!E52,Mar!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Mar!E71=0,Mar!E53,Mar!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jan.","Fev.","Mar.","Abr."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Mar!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Mar!C57*Mar!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Mar!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Mar!C57*Mar!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Mar!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Jan!C57","v":0},{"$f":"Fev!C57","v":0},{"$f":"Mar!C57","v":0},{"$f":"C57-(SUM(K57:S57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Mar!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Mar!C58*Mar!D58)+(C4*D4)+(C39*D39))/(Mar!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Mar!C58*Mar!E58)+(C4*E4)+(C39*E39))/(Mar!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Jan!C58","v":0},{"$f":"Fev!C58","v":0},{"$f":"Mar!C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Mar!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Mar!C59*Mar!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Mar!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Mar!C59*Mar!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Mar!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Jan!C59","v":0},{"$f":"Fev!C59","v":0},{"$f":"Mar!C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Mar!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Mar!C60*Mar!D60)+(C6*D6)+(C42*D42))/(Mar!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Mar!C60*Mar!E60)+(C6*E6)+(C42*E42))/(Mar!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Jan!C60","v":0},{"$f":"Fev!C60","v":0},{"$f":"Mar!C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Mar!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Mar!C61*Mar!D61)+(C7*D7)+(C43*D43))/(Mar!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Mar!C61*Mar!E61)+(C7*E7)+(C43*E43))/(Mar!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Jan!C61","v":0},{"$f":"Fev!C61","v":0},{"$f":"Mar!C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Mar!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Mar!C62*Mar!D62)+(C8*D8)+(C44*D44))/(Mar!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Mar!C62*Mar!E62)+(C8*E8)+(C44*E44))/(Mar!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Jan!C62","v":0},{"$f":"Fev!C62","v":0},{"$f":"Mar!C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Mar!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Mar!C63*Mar!D63)+(C9*D9)+(C45*D45))/(Mar!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Mar!C63*Mar!E63)+(C9*E9)+(C45*E45))/(Mar!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Jan!C63","v":0},{"$f":"Fev!C63","v":0},{"$f":"Mar!C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Mar!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Mar!C64*Mar!D64)+(C10*D10)+(C46*D46))/(Mar!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Mar!C64*Mar!E64)+(C10*E10)+(C46*E46))/(Mar!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Jan!C64","v":0},{"$f":"Fev!C64","v":0},{"$f":"Mar!C64","v":0},0]
[null,"Machos mamando",{"$f":"Mar!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Mar!C65*Mar!D65)+(C11*D11)+(C47*D47))/(Mar!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Mar!C65*Mar!E65)+(C110*E11)+(C47*E47))/(Mar!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Jan!C65","v":0},{"$f":"Fev!C65","v":0},{"$f":"Mar!C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Mar!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Mar!C66*Mar!D66)+(C12*D12)+(C48*D48))/(Mar!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Mar!C66*Mar!E66)+(C12*E12)+(C48*E48))/(Mar!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Jan!C66","v":0},{"$f":"Fev!C66","v":0},{"$f":"Mar!C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Mar!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Mar!C68*Mar!D68)+(C14*D14)+(C50*D50))/(Mar!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Mar!C68*Mar!E68)+(C14*E14)+(C50*E50))/(Mar!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jan!C68","v":0},{"$f":"Fev!C68","v":0},{"$f":"Mar!C68","v":0},{"$f":"C68-(SUM(K68:S68))","v":0}]
[null,"Matrizes para produção",{"$f":"Mar!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Mar!C69*Mar!D69)+(C15*D15)+(C51*D51))/(Mar!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Mar!C69*Mar!E69)+(C15*E15)+(C51*E51))/(Mar!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jan!C69","v":0},{"$f":"Fev!C69","v":0},{"$f":"Mar!C69","v":0},{"$f":"C69-(SUM(K69:S69))","v":0}]
[null,"Touros para venda",{"$f":"Mar!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Mar!C70*Mar!D70)+(C52*D52))/(Mar!C70+C52))","v":0},{"$f":"Mar!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jan!C70","v":0},{"$f":"Fev!C70","v":0},{"$f":"Mar!C70","v":0},{"$f":"C70-(SUM(K70:S70))","v":0}]
[null,"Matrizes para venda",{"$f":"Mar!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Mar!C71*Mar!D71)+(C53*D53))/(Mar!C71+C53))","v":0},{"$f":"Mar!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jan!C71","v":0},{"$f":"Fev!C71","v":0},{"$f":"Mar!C71","v":0},{"$f":"C71-(SUM(K71:S71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},{"$f":"SUM(H57:H71)","v":0},{"$f":"SUM(I57:I71)","v":0},{"$f":"SUM(J57:J71)","v":0}]

{"sheet":"Mai","index":5,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Abr!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Abr!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Abr!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Abr!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Abr!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Abr!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Abr!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Abr!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Abr!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Abr!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Abr!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Abr!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Abr!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Abr!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Abr!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Abr!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Abr!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Abr!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Abr!E57=0,Abr!E37,Abr!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Abr!E58=0,Abr!E39,Abr!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Abr!E59=0,Abr!E40,Abr!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Abr!E60=0,Abr!E42,Abr!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Abr!E61=0,Abr!E43,Abr!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Abr!E62=0,Abr!E44,Abr!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Abr!E63=0,Abr!E45,Abr!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Abr!E64=0,Abr!E46,Abr!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Abr!E65=0,Abr!E47,Abr!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Abr!E66=0,Abr!E48,Abr!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Abr!E68=0,Abr!E50,Abr!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Abr!E69=0,Abr!E51,Abr!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Abr!E70=0,Abr!E52,Abr!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Abr!E71=0,Abr!E53,Abr!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jan.","Fev.","Mar.","Abr.","Mai."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Abr!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Abr!C57*Abr!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Abr!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Abr!C57*Abr!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Abr!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Jan!C57","v":0},{"$f":"Fev!C57","v":0},{"$f":"Mar!C57","v":0},{"$f":"Abr!C57","v":0},{"$f":"C57-(SUM(L57:T57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Abr!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Abr!C58*Abr!D58)+(C4*D4)+(C39*D39))/(Abr!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Abr!C58*Abr!E58)+(C4*E4)+(C39*E39))/(Abr!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Jan!C58","v":0},{"$f":"Fev!C58","v":0},{"$f":"Mar!C58","v":0},{"$f":"Abr!C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Abr!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Abr!C59*Abr!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Abr!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Abr!C59*Abr!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Abr!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Jan!C59","v":0},{"$f":"Fev!C59","v":0},{"$f":"Mar!C59","v":0},{"$f":"Abr!C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Abr!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Abr!C60*Abr!D60)+(C6*D6)+(C42*D42))/(Abr!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Abr!C60*Abr!E60)+(C6*E6)+(C42*E42))/(Abr!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Jan!C60","v":0},{"$f":"Fev!C60","v":0},{"$f":"Mar!C60","v":0},{"$f":"Abr!C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Abr!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Abr!C61*Abr!D61)+(C7*D7)+(C43*D43))/(Abr!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Abr!C61*Abr!E61)+(C7*E7)+(C43*E43))/(Abr!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Jan!C61","v":0},{"$f":"Fev!C61","v":0},{"$f":"Mar!C61","v":0},{"$f":"Abr!C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Abr!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Abr!C62*Abr!D62)+(C8*D8)+(C44*D44))/(Abr!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Abr!C62*Abr!E62)+(C8*E8)+(C44*E44))/(Abr!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Jan!C62","v":0},{"$f":"Fev!C62","v":0},{"$f":"Mar!C62","v":0},{"$f":"Abr!C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Abr!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Abr!C63*Abr!D63)+(C9*D9)+(C45*D45))/(Abr!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Abr!C63*Abr!E63)+(C9*E9)+(C45*E45))/(Abr!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Jan!C63","v":0},{"$f":"Fev!C63","v":0},{"$f":"Mar!C63","v":0},{"$f":"Abr!C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Abr!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Abr!C64*Abr!D64)+(C10*D10)+(C46*D46))/(Abr!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Abr!C64*Abr!E64)+(C10*E10)+(C46*E46))/(Abr!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Jan!C64","v":0},{"$f":"Fev!C64","v":0},{"$f":"Mar!C64","v":0},{"$f":"Abr!C64","v":0},0]
[null,"Machos mamando",{"$f":"Abr!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Abr!C65*Abr!D65)+(C11*D11)+(C47*D47))/(Abr!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Abr!C65*Abr!E65)+(C11*E11)+(C47*E47))/(Abr!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Jan!C65","v":0},{"$f":"Fev!C65","v":0},{"$f":"Mar!C65","v":0},{"$f":"Abr!C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Abr!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Abr!C66*Abr!D66)+(C12*D12)+(C48*D48))/(Abr!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Abr!C66*Abr!E66)+(C12*E12)+(C48*E48))/(Abr!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Jan!C66","v":0},{"$f":"Fev!C66","v":0},{"$f":"Mar!C66","v":0},{"$f":"Abr!C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Abr!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Abr!C68*Abr!D68)+(C14*D14)+(C50*D50))/(Abr!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Abr!C68*Abr!E68)+(C14*E14)+(C50*E50))/(Abr!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jan!C68","v":0},{"$f":"Fev!C68","v":0},{"$f":"Mar!C68","v":0},{"$f":"Abr!C68","v":0},{"$f":"C68-(SUM(L68:T68))","v":0}]
[null,"Matrizes para produção",{"$f":"Abr!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Abr!C69*Abr!D69)+(C15*D15)+(C51*D51))/(Abr!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Abr!C69*Abr!E69)+(C15*E15)+(C51*E51))/(Abr!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jan!C69","v":0},{"$f":"Fev!C69","v":0},{"$f":"Mar!C69","v":0},{"$f":"Abr!C69","v":0},{"$f":"C69-(SUM(L69:T69))","v":0}]
[null,"Touros para venda",{"$f":"Abr!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Abr!C70*Abr!D70)+(C52*D52))/(Abr!C70+C52))","v":0},{"$f":"Abr!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jan!C70","v":0},{"$f":"Fev!C70","v":0},{"$f":"Mar!C70","v":0},{"$f":"Abr!C70","v":0},{"$f":"C70-(SUM(L70:T70))","v":0}]
[null,"Matrizes para venda",{"$f":"Abr!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Abr!C71*Abr!D71)+(C53*D53))/(Abr!C71+C53))","v":0},{"$f":"Abr!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jan!C71","v":0},{"$f":"Fev!C71","v":0},{"$f":"Mar!C71","v":0},{"$f":"Abr!C71","v":0},{"$f":"C71-(SUM(L71:T71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},0,0,0,0,0]

{"sheet":"Jun","index":6,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Mai!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Mai!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Mai!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Mai!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Mai!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Mai!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Mai!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Mai!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Mai!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Mai!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Mai!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Mai!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Mai!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Mai!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Mai!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Mai!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Mai!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Mai!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Mai!E57=0,Mai!E37,Mai!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Mai!E58=0,Mai!E39,Mai!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Mai!E59=0,Mai!E40,Mai!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Mai!E60=0,Mai!E42,Mai!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Mai!E61=0,Mai!E43,Mai!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Mai!E62=0,Mai!E44,Mai!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Mai!E63=0,Mai!E45,Mai!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Mai!E64=0,Mai!E46,Mai!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Mai!E65=0,Mai!E47,Mai!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Mai!E66=0,Mai!E48,Mai!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Mai!E68=0,Mai!E50,Mai!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Mai!E69=0,Mai!E51,Mai!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Mai!E70=0,Mai!E52,Mai!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Mai!E71=0,Mai!E53,Mai!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jan.","Fev.","Mar.","Abr.","Mai.","Jun."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Mai!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Mai!C57*Mai!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Mai!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Mai!C57*Mai!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Mai!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Jan!C57","v":0},{"$f":"Fev!C57","v":0},{"$f":"Mar!C57","v":0},{"$f":"Abr!C57","v":0},{"$f":"Mai!C57","v":0},{"$f":"C57-(SUM(M57:U57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Mai!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Mai!C58*Mai!D58)+(C4*D4)+(C39*D39))/(Mai!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Mai!C58*Mai!E58)+(C4*E4)+(C39*E39))/(Mai!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Jan!C58","v":0},{"$f":"Fev!C58","v":0},{"$f":"Mar!C58","v":0},{"$f":"Abr!C58","v":0},{"$f":"Mai!C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Mai!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Mai!C59*Mai!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Mai!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Mai!C59*Mai!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Mai!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Jan!C59","v":0},{"$f":"Fev!C59","v":0},{"$f":"Mar!C59","v":0},{"$f":"Abr!C59","v":0},{"$f":"Mai!C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Mai!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Mai!C60*Mai!D60)+(C6*D6)+(C42*D42))/(Mai!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Mai!C60*Mai!E60)+(C6*E6)+(C42*E42))/(Mai!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Jan!C60","v":0},{"$f":"Fev!C60","v":0},{"$f":"Mar!C60","v":0},{"$f":"Abr!C60","v":0},{"$f":"Mai!C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Mai!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Mai!C61*Mai!D61)+(C7*D7)+(C43*D43))/(Mai!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Mai!C61*Mai!E61)+(C7*E7)+(C43*E43))/(Mai!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Jan!C61","v":0},{"$f":"Fev!C61","v":0},{"$f":"Mar!C61","v":0},{"$f":"Abr!C61","v":0},{"$f":"Mai!C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Mai!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Mai!C62*Mai!D62)+(C8*D8)+(C44*D44))/(Mai!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Mai!C62*Mai!E62)+(C8*E8)+(C44*E44))/(Mai!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Jan!C62","v":0},{"$f":"Fev!C62","v":0},{"$f":"Mar!C62","v":0},{"$f":"Abr!C62","v":0},{"$f":"Mai!C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Mai!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Mai!C63*Mai!D63)+(C9*D9)+(C45*D45))/(Mai!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Mai!C63*Mai!E63)+(C9*E9)+(C45*E45))/(Mai!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Jan!C63","v":0},{"$f":"Fev!C63","v":0},{"$f":"Mar!C63","v":0},{"$f":"Abr!C63","v":0},{"$f":"Mai!C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Mai!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Mai!C64*Mai!D64)+(C10*D10)+(C46*D46))/(Mai!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Mai!C64*Mai!E64)+(C10*E10)+(C46*E46))/(Mai!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Jan!C64","v":0},{"$f":"Fev!C64","v":0},{"$f":"Mar!C64","v":0},{"$f":"Abr!C64","v":0},{"$f":"Mai!C64","v":0},0]
[null,"Machos mamando",{"$f":"Mai!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Mai!C65*Mai!D65)+(C11*D11)+(C47*D47))/(Mai!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Mai!C65*Mai!E65)+(C11*E11)+(C47*E47))/(Mai!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Jan!C65","v":0},{"$f":"Fev!C65","v":0},{"$f":"Mar!C65","v":0},{"$f":"Abr!C65","v":0},{"$f":"Mai!C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Mai!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Mai!C66*Mai!D66)+(C12*D12)+(C48*D48))/(Mai!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Mai!C66*Mai!E66)+(C12*E12)+(C48*E48))/(Mai!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Jan!C66","v":0},{"$f":"Fev!C66","v":0},{"$f":"Mar!C66","v":0},{"$f":"Abr!C66","v":0},{"$f":"Mai!C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Mai!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Mai!C68*Mai!D68)+(C14*D14)+(C50*D50))/(Mai!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Mai!C68*Mai!E68)+(C14*E14)+(C50*E50))/(Mai!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jan!C68","v":0},{"$f":"Fev!C68","v":0},{"$f":"Mar!C68","v":0},{"$f":"Abr!C68","v":0},{"$f":"Mai!C68","v":0},{"$f":"C68-(SUM(M68:U68))","v":0}]
[null,"Matrizes para produção",{"$f":"Mai!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Mai!C69*Mai!D69)+(C15*D15)+(C51*D51))/(Mai!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Mai!C69*Mai!E69)+(C15*E15)+(C51*E51))/(Mai!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jan!C69","v":0},{"$f":"Fev!C69","v":0},{"$f":"Mar!C69","v":0},{"$f":"Abr!C69","v":0},{"$f":"Mai!C69","v":0},{"$f":"C69-(SUM(M69:U69))","v":0}]
[null,"Touros para venda",{"$f":"Mai!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Mai!C70*Mai!D70)+(C52*D52))/(C52+Mai!C70))","v":0},{"$f":"Mai!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jan!C70","v":0},{"$f":"Fev!C70","v":0},{"$f":"Mar!C70","v":0},{"$f":"Abr!C70","v":0},{"$f":"Mai!C70","v":0},{"$f":"C70-(SUM(M70:U70))","v":0}]
[null,"Matrizes para venda",{"$f":"Mai!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Mai!C71*Mai!D71)+(C53*D53))/(C53+Mai!C71))","v":0},{"$f":"Mai!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jan!C71","v":0},{"$f":"Fev!C71","v":0},{"$f":"Mar!C71","v":0},{"$f":"Abr!C71","v":0},{"$f":"Mai!C71","v":0},{"$f":"C71-(SUM(M71:U71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},0,0,0,0,0,0]

{"sheet":"Jul","index":7,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Jun!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Jun!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Jun!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Jun!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Jun!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Jun!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Jun!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Jun!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Jun!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Jun!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Jun!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Jun!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Jun!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Jun!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Jun!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Jun!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Jun!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Jun!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Jun!E57=0,Jun!E37,Jun!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Jun!E58=0,Jun!E39,Jun!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Jun!E59=0,Jun!E40,Jun!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Jun!E60=0,Jun!E42,Jun!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Jun!E61=0,Jun!E43,Jun!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Jun!E62=0,Jun!E44,Jun!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Jun!E63=0,Jun!E45,Jun!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Jun!E64=0,Jun!E46,Jun!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Jun!E65=0,Jun!E47,Jun!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Jun!E66=0,Jun!E48,Jun!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Jun!E68=0,Jun!E50,Jun!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Jun!E69=0,Jun!E51,Jun!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Jun!E70=0,Jun!E52,Jun!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Jun!E71=0,Jun!E53,Jun!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jan.","Fev.","Mar.","Abr.","Mai.","Jun.","Jul."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Jun!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Jun!C57*Jun!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Jun!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Jun!C57*Jun!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Jun!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Jan!C57","v":0},{"$f":"Fev!$C57","v":0},{"$f":"Mar!$C57","v":0},{"$f":"Abr!$C57","v":0},{"$f":"Mai!$C57","v":0},{"$f":"Jun!$C57","v":0},{"$f":"C57-(SUM(N57:V57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Jun!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Jun!C58*Jun!D58)+(C4*D4)+(C39*D39))/(Jun!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Jun!C58*Jun!E58)+(C4*E4)+(C39*E39))/(Jun!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Jan!C58","v":0},{"$f":"Fev!$C58","v":0},{"$f":"Mar!$C58","v":0},{"$f":"Abr!$C58","v":0},{"$f":"Mai!$C58","v":0},{"$f":"Jun!$C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Jun!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Jun!C59*Jun!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Jun!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Jun!C59*Jun!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Jun!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Jan!C59","v":0},{"$f":"Fev!$C59","v":0},{"$f":"Mar!$C59","v":0},{"$f":"Abr!$C59","v":0},{"$f":"Mai!$C59","v":0},{"$f":"Jun!$C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Jun!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Jun!C60*Jun!D60)+(C6*D6)+(C42*D42))/(Jun!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Jun!C60*Jun!E60)+(C6*E6)+(C42*E42))/(Jun!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Jan!C60","v":0},{"$f":"Fev!$C60","v":0},{"$f":"Mar!$C60","v":0},{"$f":"Abr!$C60","v":0},{"$f":"Mai!$C60","v":0},{"$f":"Jun!$C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jun!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Jun!C61*Jun!D61)+(C7*D7)+(C43*D43))/(Jun!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Jun!C61*Jun!E61)+(C7*E7)+(C43*E43))/(Jun!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Jan!C61","v":0},{"$f":"Fev!$C61","v":0},{"$f":"Mar!$C61","v":0},{"$f":"Abr!$C61","v":0},{"$f":"Mai!$C61","v":0},{"$f":"Jun!$C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jun!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Jun!C62*Jun!D62)+(C8*D8)+(C44*D44))/(Jun!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Jun!C62*Jun!E62)+(C8*E8)+(C44*E44))/(Jun!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Jan!C62","v":0},{"$f":"Fev!$C62","v":0},{"$f":"Mar!$C62","v":0},{"$f":"Abr!$C62","v":0},{"$f":"Mai!$C62","v":0},{"$f":"Jun!$C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jun!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Jun!C63*Jun!D63)+(C9*D9)+(C45*D45))/(Jun!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Jun!C63*Jun!E63)+(C9*E9)+(C45*E45))/(Jun!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Jan!C63","v":0},{"$f":"Fev!$C63","v":0},{"$f":"Mar!$C63","v":0},{"$f":"Abr!$C63","v":0},{"$f":"Mai!$C63","v":0},{"$f":"Jun!$C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jun!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Jun!C64*Jun!D64)+(C10*D10)+(C46*D46))/(Jun!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Jun!C64*Jun!E64)+(C10*E10)+(C46*E46))/(Jun!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Jan!C64","v":0},{"$f":"Fev!$C64","v":0},{"$f":"Mar!$C64","v":0},{"$f":"Abr!$C64","v":0},{"$f":"Mai!$C64","v":0},{"$f":"Jun!$C64","v":0},0]
[null,"Machos mamando",{"$f":"Jun!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Jun!C65*Jun!D65)+(C11*D11)+(C47*D47))/(Jun!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Jun!C65*Jun!E65)+(C11*E11)+(C47*E47))/(Jun!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Jan!C65","v":0},{"$f":"Fev!$C65","v":0},{"$f":"Mar!$C65","v":0},{"$f":"Abr!$C65","v":0},{"$f":"Mai!$C65","v":0},{"$f":"Jun!$C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Jun!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Jun!C66*Jun!D66)+(C12*D12)+(C48*D48))/(Jun!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Jun!C66*Jun!E66)+(C12*E12)+(C48*E48))/(Jun!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Jan!C66","v":0},{"$f":"Fev!$C66","v":0},{"$f":"Mar!$C66","v":0},{"$f":"Abr!$C66","v":0},{"$f":"Mai!$C66","v":0},{"$f":"Jun!$C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Jun!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Jun!C68*Jun!D68)+(C14*D14)+(C50*D50))/(Jun!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Jun!C68*Jun!E68)+(C14*E14)+(C50*E50))/(Jun!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jan!C68","v":0},{"$f":"Fev!$C68","v":0},{"$f":"Mar!$C68","v":0},{"$f":"Abr!$C68","v":0},{"$f":"Mai!$C68","v":0},{"$f":"Jun!$C68","v":0},{"$f":"C68-(SUM(N68:V68))","v":0}]
[null,"Matrizes para produção",{"$f":"Jun!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Jun!C69*Jun!D69)+(C15*D15)+(C51*D51))/(Jun!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Jun!C69*Jun!E69)+(C15*E15)+(C51*E51))/(Jun!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jan!C69","v":0},{"$f":"Fev!$C69","v":0},{"$f":"Mar!$C69","v":0},{"$f":"Abr!$C69","v":0},{"$f":"Mai!$C69","v":0},{"$f":"Jun!$C69","v":0},{"$f":"C69-(SUM(N69:V69))","v":0}]
[null,"Touros para venda",{"$f":"Jun!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Jun!C70*Jun!D70)+(C52*D52))/(C52+Jun!C70))","v":0},{"$f":"Jun!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jan!C70","v":0},{"$f":"Fev!$C70","v":0},{"$f":"Mar!$C70","v":0},{"$f":"Abr!$C70","v":0},{"$f":"Mai!$C70","v":0},{"$f":"Jun!$C70","v":0},{"$f":"C70-(SUM(N70:V70))","v":0}]
[null,"Matrizes para venda",{"$f":"Jun!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Jun!C71*Jun!D71)+(C53*D53))/(C53+Jun!C71))","v":0},{"$f":"Jun!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jan!C71","v":0},{"$f":"Fev!$C71","v":0},{"$f":"Mar!$C71","v":0},{"$f":"Abr!$C71","v":0},{"$f":"Mai!$C71","v":0},{"$f":"Jun!$C71","v":0},{"$f":"C71-(SUM(N71:V71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},0,0,0,0,0,0,0]

{"sheet":"Ago","index":8,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Jul!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Jul!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Jul!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Jul!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Jul!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Jul!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Jul!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Jul!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Jul!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Jul!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Jul!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Jul!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Jul!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Jul!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Jul!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Jul!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Jul!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Jul!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Jul!E57=0,Jul!E37,Jul!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Jul!E58=0,Jul!E39,Jul!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Jul!E59=0,Jul!E40,Jul!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Jul!E60=0,Jul!E42,Jul!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Jul!E61=0,Jul!E43,Jul!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Jul!E62=0,Jul!E44,Jul!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Jul!E63=0,Jul!E45,Jul!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Jul!E64=0,Jul!E46,Jul!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Jul!E65=0,Jul!E47,Jul!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Jul!E66=0,Jul!E48,Jul!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Jul!E68=0,Jul!E50,Jul!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Jul!E69=0,Jul!E51,Jul!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Jul!E70=0,Jul!E52,Jul!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Jul!E71=0,Jul!E53,Jul!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Fev.","Mar.","Abr.","Mai.","Jun.","Jul.","Ago."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Jul!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Jul!C57*Jul!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Jul!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Jul!C57*Jul!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Jul!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Fev!$C57","v":0},{"$f":"Mar!$C57","v":0},{"$f":"Abr!$C57","v":0},{"$f":"Mai!$C57","v":0},{"$f":"Jun!$C57","v":0},{"$f":"Jul!$C57","v":0},{"$f":"C57-(SUM(N57:V57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Jul!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Jul!C58*Jul!D58)+(C4*D4)+(C39*D39))/(Jul!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Jul!C58*Jul!E58)+(C4*E4)+(C39*E39))/(Jul!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Fev!$C58","v":0},{"$f":"Mar!$C58","v":0},{"$f":"Abr!$C58","v":0},{"$f":"Mai!$C58","v":0},{"$f":"Jun!$C58","v":0},{"$f":"Jul!$C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Jul!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Jul!C59*Jul!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Jul!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Jul!C59*Jul!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Jul!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Fev!$C59","v":0},{"$f":"Mar!$C59","v":0},{"$f":"Abr!$C59","v":0},{"$f":"Mai!$C59","v":0},{"$f":"Jun!$C59","v":0},{"$f":"Jul!$C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Jul!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Jul!C60*Jul!D60)+(C6*D6)+(C42*D42))/(Jul!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Jul!C60*Jul!E60)+(C6*E6)+(C42*E42))/(Jul!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Fev!$C60","v":0},{"$f":"Mar!$C60","v":0},{"$f":"Abr!$C60","v":0},{"$f":"Mai!$C60","v":0},{"$f":"Jun!$C60","v":0},{"$f":"Jul!$C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jul!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Jul!C61*Jul!D61)+(C7*D7)+(C43*D43))/(Jul!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Jul!C61*Jul!E61)+(C7*E7)+(C43*E43))/(Jul!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Fev!$C61","v":0},{"$f":"Mar!$C61","v":0},{"$f":"Abr!$C61","v":0},{"$f":"Mai!$C61","v":0},{"$f":"Jun!$C61","v":0},{"$f":"Jul!$C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jul!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Jul!C62*Jul!D62)+(C8*D8)+(C44*D44))/(Jul!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Jul!C62*Jul!E62)+(C8*E8)+(C44*E44))/(Jul!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Fev!$C62","v":0},{"$f":"Mar!$C62","v":0},{"$f":"Abr!$C62","v":0},{"$f":"Mai!$C62","v":0},{"$f":"Jun!$C62","v":0},{"$f":"Jul!$C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jul!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Jul!C63*Jul!D63)+(C9*D9)+(C45*D45))/(Jul!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Jul!C63*Jul!E63)+(C9*E9)+(C45*E45))/(Jul!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Fev!$C63","v":0},{"$f":"Mar!$C63","v":0},{"$f":"Abr!$C63","v":0},{"$f":"Mai!$C63","v":0},{"$f":"Jun!$C63","v":0},{"$f":"Jul!$C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jul!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Jul!C64*Jul!D64)+(C10*D10)+(C46*D46))/(Jul!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Jul!C64*Jul!E64)+(C10*E10)+(C46*E46))/(Jul!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Fev!$C64","v":0},{"$f":"Mar!$C64","v":0},{"$f":"Abr!$C64","v":0},{"$f":"Mai!$C64","v":0},{"$f":"Jun!$C64","v":0},{"$f":"Jul!$C64","v":0},0]
[null,"Machos mamando",{"$f":"Jul!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Jul!C65*Jul!D65)+(C11*D11)+(C47*D47))/(Jul!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Jul!C65*Jul!E65)+(C11*E11)+(C47*E47))/(Jul!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Fev!$C65","v":0},{"$f":"Mar!$C65","v":0},{"$f":"Abr!$C65","v":0},{"$f":"Mai!$C65","v":0},{"$f":"Jun!$C65","v":0},{"$f":"Jul!$C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Jul!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Jul!C66*Jul!D66)+(C12*D12)+(C48*D48))/(Jul!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Jul!C66*Jul!E66)+(C12*E12)+(C48*E48))/(Jul!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Fev!$C66","v":0},{"$f":"Mar!$C66","v":0},{"$f":"Abr!$C66","v":0},{"$f":"Mai!$C66","v":0},{"$f":"Jun!$C66","v":0},{"$f":"Jul!$C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Jul!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Jul!C68*Jul!D68)+(C14*D14)+(C50*D50))/(Jul!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Jul!C68*Jul!E68)+(C14*E14)+(C50*E50))/(Jul!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Fev!$C68","v":0},{"$f":"Mar!$C68","v":0},{"$f":"Abr!$C68","v":0},{"$f":"Mai!$C68","v":0},{"$f":"Jun!$C68","v":0},{"$f":"Jul!$C68","v":0},{"$f":"C68-(SUM(N68:V68))","v":0}]
[null,"Matrizes para produção",{"$f":"Jul!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Jul!C69*Jul!D69)+(C15*D15)+(C51*D51))/(Jul!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Jul!C69*Jul!E69)+(C15*E15)+(C51*E51))/(Jul!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Fev!$C69","v":0},{"$f":"Mar!$C69","v":0},{"$f":"Abr!$C69","v":0},{"$f":"Mai!$C69","v":0},{"$f":"Jun!$C69","v":0},{"$f":"Jul!$C69","v":0},{"$f":"C69-(SUM(N69:V69))","v":0}]
[null,"Touros para venda",{"$f":"Jul!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Jul!C70*Jul!D70)+(C52*D52))/(C52+Jul!C70))","v":0},{"$f":"Jul!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Fev!$C70","v":0},{"$f":"Mar!$C70","v":0},{"$f":"Abr!$C70","v":0},{"$f":"Mai!$C70","v":0},{"$f":"Jun!$C70","v":0},{"$f":"Jul!$C70","v":0},{"$f":"C70-(SUM(N70:V70))","v":0}]
[null,"Matrizes para venda",{"$f":"Jul!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Jul!C71*Jul!D71)+(C53*D53))/(C53+Jul!C71))","v":0},{"$f":"Jul!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Fev!$C71","v":0},{"$f":"Mar!$C71","v":0},{"$f":"Abr!$C71","v":0},{"$f":"Mai!$C71","v":0},{"$f":"Jun!$C71","v":0},{"$f":"Jul!$C71","v":0},{"$f":"C71-(SUM(N71:V71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},0,0,0,0,{"$f":"SUM(L57:L71)","v":0},{"$f":"SUM(M57:M71)","v":0}]

{"sheet":"Set","index":9,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Ago!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Ago!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Ago!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Ago!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Ago!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Ago!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Ago!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Ago!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Ago!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Ago!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Ago!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Ago!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Ago!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Ago!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Ago!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Ago!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Ago!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Ago!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Ago!E57=0,Ago!E37,Ago!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Ago!E58=0,Ago!E39,Ago!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Ago!E59=0,Ago!E40,Ago!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Ago!E60=0,Ago!E42,Ago!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Ago!E61=0,Ago!E43,Ago!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Ago!E62=0,Ago!E44,Ago!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Ago!E63=0,Ago!E45,Ago!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Ago!E64=0,Ago!E46,Ago!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Ago!E65=0,Ago!E47,Ago!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Ago!E66=0,Ago!E48,Ago!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Ago!E68=0,Ago!E50,Ago!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Ago!E69=0,Ago!E51,Ago!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Ago!E70=0,Ago!E52,Ago!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Ago!E71=0,Ago!E53,Ago!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Mar.","Abr.","Mai.","Jun.","Jul.","Ago.","Set."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Ago!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Ago!C57*Ago!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Ago!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Ago!C57*Ago!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Ago!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Mar!$C57","v":0},{"$f":"Abr!$C57","v":0},{"$f":"Mai!$C57","v":0},{"$f":"Jun!$C57","v":0},{"$f":"Jul!$C57","v":0},{"$f":"Ago!$C57","v":0},{"$f":"C57-(SUM(N57:V57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Ago!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Ago!C58*Ago!D58)+(C4*D4)+(C39*D39))/(Ago!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Ago!C58*Ago!E58)+(C4*E4)+(C39*E39))/(Ago!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Mar!$C58","v":0},{"$f":"Abr!$C58","v":0},{"$f":"Mai!$C58","v":0},{"$f":"Jun!$C58","v":0},{"$f":"Jul!$C58","v":0},{"$f":"Ago!$C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Ago!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Ago!C59*Ago!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Ago!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Ago!C59*Ago!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Ago!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Mar!$C59","v":0},{"$f":"Abr!$C59","v":0},{"$f":"Mai!$C59","v":0},{"$f":"Jun!$C59","v":0},{"$f":"Jul!$C59","v":0},{"$f":"Ago!$C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Ago!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Ago!C60*Ago!D60)+(C6*D6)+(C42*D42))/(Ago!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Ago!C60*Ago!E60)+(C6*E6)+(C42*E42))/(Ago!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Mar!$C60","v":0},{"$f":"Abr!$C60","v":0},{"$f":"Mai!$C60","v":0},{"$f":"Jun!$C60","v":0},{"$f":"Jul!$C60","v":0},{"$f":"Ago!$C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Ago!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Ago!C61*Ago!D61)+(C7*D7)+(C43*D43))/(Ago!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Ago!C61*Ago!E61)+(C7*E7)+(C43*E43))/(Ago!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Mar!$C61","v":0},{"$f":"Abr!$C61","v":0},{"$f":"Mai!$C61","v":0},{"$f":"Jun!$C61","v":0},{"$f":"Jul!$C61","v":0},{"$f":"Ago!$C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Ago!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Ago!C62*Ago!D62)+(C8*D8)+(C44*D44))/(Ago!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Ago!C62*Ago!E62)+(C8*E8)+(C44*E44))/(Ago!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Mar!$C62","v":0},{"$f":"Abr!$C62","v":0},{"$f":"Mai!$C62","v":0},{"$f":"Jun!$C62","v":0},{"$f":"Jul!$C62","v":0},{"$f":"Ago!$C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Ago!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Ago!C63*Ago!D63)+(C9*D9)+(C45*D45))/(Ago!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Ago!C63*Ago!E63)+(C9*E9)+(C45*E45))/(Ago!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Mar!$C63","v":0},{"$f":"Abr!$C63","v":0},{"$f":"Mai!$C63","v":0},{"$f":"Jun!$C63","v":0},{"$f":"Jul!$C63","v":0},{"$f":"Ago!$C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Ago!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Ago!C64*Ago!D64)+(C10*D10)+(C46*D46))/(Ago!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Ago!C64*Ago!E64)+(C10*E10)+(C46*E46))/(Ago!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Mar!$C64","v":0},{"$f":"Abr!$C64","v":0},{"$f":"Mai!$C64","v":0},{"$f":"Jun!$C64","v":0},{"$f":"Jul!$C64","v":0},{"$f":"Ago!$C64","v":0},0]
[null,"Machos mamando",{"$f":"Ago!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Ago!C65*Ago!D65)+(C11*D11)+(C47*D47))/(Ago!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Ago!C65*Ago!E65)+(C11*E11)+(C47*E47))/(Ago!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Mar!$C65","v":0},{"$f":"Abr!$C65","v":0},{"$f":"Mai!$C65","v":0},{"$f":"Jun!$C65","v":0},{"$f":"Jul!$C65","v":0},{"$f":"Ago!$C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Ago!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Ago!C66*Ago!D66)+(C12*D12)+(C48*D48))/(Ago!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Ago!C66*Ago!E66)+(C12*E12)+(C48*E48))/(Ago!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Mar!$C66","v":0},{"$f":"Abr!$C66","v":0},{"$f":"Mai!$C66","v":0},{"$f":"Jun!$C66","v":0},{"$f":"Jul!$C66","v":0},{"$f":"Ago!$C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Ago!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Ago!C68*Ago!D68)+(C14*D14)+(C50*D50))/(Ago!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Ago!C68*Ago!E68)+(C14*E14)+(C50*E50))/(Ago!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Mar!$C68","v":0},{"$f":"Abr!$C68","v":0},{"$f":"Mai!$C68","v":0},{"$f":"Jun!$C68","v":0},{"$f":"Jul!$C68","v":0},{"$f":"Ago!$C68","v":0},{"$f":"C68-(SUM(N68:V68))","v":0}]
[null,"Matrizes para produção",{"$f":"Ago!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Ago!C69*Ago!D69)+(C15*D15)+(C51*D51))/(Ago!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Ago!C69*Ago!E69)+(C15*E15)+(C51*E51))/(Ago!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Mar!$C69","v":0},{"$f":"Abr!$C69","v":0},{"$f":"Mai!$C69","v":0},{"$f":"Jun!$C69","v":0},{"$f":"Jul!$C69","v":0},{"$f":"Ago!$C69","v":0},{"$f":"C69-(SUM(N69:V69))","v":0}]
[null,"Touros para venda",{"$f":"Ago!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Ago!C70*Ago!D70)+(C52*D52))/(C52+Ago!C70))","v":0},{"$f":"Ago!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Mar!$C70","v":0},{"$f":"Abr!$C70","v":0},{"$f":"Mai!$C70","v":0},{"$f":"Jun!$C70","v":0},{"$f":"Jul!$C70","v":0},{"$f":"Ago!$C70","v":0},{"$f":"C70-(SUM(N70:V70))","v":0}]
[null,"Matrizes para venda",{"$f":"Ago!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Ago!C71*Ago!D71)+(C53*D53))/(C53+Ago!C71))","v":0},{"$f":"Ago!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Mar!$C71","v":0},{"$f":"Abr!$C71","v":0},{"$f":"Mai!$C71","v":0},{"$f":"Jun!$C71","v":0},{"$f":"Jul!$C71","v":0},{"$f":"Ago!$C71","v":0},{"$f":"C71-(SUM(N71:V71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},0,0,0,0,{"$f":"SUM(L57:L71)","v":0},{"$f":"SUM(M57:M71)","v":0}]

{"sheet":"Out","index":10,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Set!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Set!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Set!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Set!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Set!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Set!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Set!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Set!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Set!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Set!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Set!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Set!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Set!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Set!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Set!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Set!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Set!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Set!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Set!E57=0,Set!E37,Set!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Set!E58=0,Set!E39,Set!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Set!E59=0,Set!E40,Set!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Set!E60=0,Set!E42,Set!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Set!E61=0,Set!E43,Set!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Set!E62=0,Set!E44,Set!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Set!E63=0,Set!E45,Set!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Set!E64=0,Set!E46,Set!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Set!E65=0,Set!E47,Set!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Set!E66=0,Set!E48,Set!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Set!E68=0,Set!E50,Set!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Set!E69=0,Set!E51,Set!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Set!E70=0,Set!E52,Set!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Set!E71=0,Set!E53,Set!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Abr.","Mai.","Jun.","Jul.","Ago.","Set.","Out."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Set!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Set!C57*Set!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Set!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Set!C57*Set!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Set!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Abr!$C57","v":0},{"$f":"Mai!$C57","v":0},{"$f":"Jun!$C57","v":0},{"$f":"Jul!$C57","v":0},{"$f":"Ago!$C57","v":0},{"$f":"Set!$C57","v":0},{"$f":"C57-(SUM(N57:V57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Set!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Set!C58*Set!D58)+(C4*D4)+(C39*D39))/(Set!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Set!C58*Set!E58)+(C4*E4)+(C39*E39))/(Set!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Abr!$C58","v":0},{"$f":"Mai!$C58","v":0},{"$f":"Jun!$C58","v":0},{"$f":"Jul!$C58","v":0},{"$f":"Ago!$C58","v":0},{"$f":"Set!$C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Set!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Set!C59*Set!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Set!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Set!C59*Set!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Set!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Abr!$C59","v":0},{"$f":"Mai!$C59","v":0},{"$f":"Jun!$C59","v":0},{"$f":"Jul!$C59","v":0},{"$f":"Ago!$C59","v":0},{"$f":"Set!$C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Set!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Set!C60*Set!D60)+(C6*D6)+(C42*D42))/(Set!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Set!C60*Set!E60)+(C6*E6)+(C42*E42))/(Set!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Abr!$C60","v":0},{"$f":"Mai!$C60","v":0},{"$f":"Jun!$C60","v":0},{"$f":"Jul!$C60","v":0},{"$f":"Ago!$C60","v":0},{"$f":"Set!$C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Set!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Set!C61*Set!D61)+(C7*D7)+(C43*D43))/(Set!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Set!C61*Set!E61)+(C7*E7)+(C43*E43))/(Set!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Abr!$C61","v":0},{"$f":"Mai!$C61","v":0},{"$f":"Jun!$C61","v":0},{"$f":"Jul!$C61","v":0},{"$f":"Ago!$C61","v":0},{"$f":"Set!$C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Set!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Set!C62*Set!D62)+(C8*D8)+(C44*D44))/(Set!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Set!C62*Set!E62)+(C8*E8)+(C44*E44))/(Set!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Abr!$C62","v":0},{"$f":"Mai!$C62","v":0},{"$f":"Jun!$C62","v":0},{"$f":"Jul!$C62","v":0},{"$f":"Ago!$C62","v":0},{"$f":"Set!$C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Set!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Set!C63*Set!D63)+(C9*D9)+(C45*D45))/(Set!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Set!C63*Set!E63)+(C9*E9)+(C45*E45))/(Set!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Abr!$C63","v":0},{"$f":"Mai!$C63","v":0},{"$f":"Jun!$C63","v":0},{"$f":"Jul!$C63","v":0},{"$f":"Ago!$C63","v":0},{"$f":"Set!$C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Set!C64++C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Set!C64*Set!D64)+(C10*D10)+(C46*D46))/(Set!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Set!C64*Set!E64)+(C10*E10)+(C46*E46))/(Set!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Abr!$C64","v":0},{"$f":"Mai!$C64","v":0},{"$f":"Jun!$C64","v":0},{"$f":"Jul!$C64","v":0},{"$f":"Ago!$C64","v":0},{"$f":"Set!$C64","v":0},0]
[null,"Machos mamando",{"$f":"Set!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Set!C65*Set!D65)+(C11*D11)+(C47*D47))/(Set!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Set!C65*Set!E65)+(C11*E11)+(C47*E47))/(Set!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Abr!$C65","v":0},{"$f":"Mai!$C65","v":0},{"$f":"Jun!$C65","v":0},{"$f":"Jul!$C65","v":0},{"$f":"Ago!$C65","v":0},{"$f":"Set!$C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Set!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Set!C66*Set!D66)+(C12*D12)+(C48*D48))/(Set!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Set!C66*Set!E66)+(C12*E12)+(C48*E48))/(Set!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Abr!$C66","v":0},{"$f":"Mai!$C66","v":0},{"$f":"Jun!$C66","v":0},{"$f":"Jul!$C66","v":0},{"$f":"Ago!$C66","v":0},{"$f":"Set!$C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Set!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Set!C68*Set!D68)+(C14*D14)+(C50*D50))/(Set!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Set!C68*Set!E68)+(C14*E14)+(C50*E50))/(Set!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Abr!$C68","v":0},{"$f":"Mai!$C68","v":0},{"$f":"Jun!$C68","v":0},{"$f":"Jul!$C68","v":0},{"$f":"Ago!$C68","v":0},{"$f":"Set!$C68","v":0},{"$f":"C68-(SUM(N68:V68))","v":0}]
[null,"Matrizes para produção",{"$f":"Set!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Set!C69*Set!D69)+(C15*D15)+(C51*D51))/(Set!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Set!C69*Set!E69)+(C15*E15)+(C51*E51))/(Set!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Abr!$C69","v":0},{"$f":"Mai!$C69","v":0},{"$f":"Jun!$C69","v":0},{"$f":"Jul!$C69","v":0},{"$f":"Ago!$C69","v":0},{"$f":"Set!$C69","v":0},{"$f":"C69-(SUM(N69:V69))","v":0}]
[null,"Touros para venda",{"$f":"Set!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Set!C70*Set!D70)+(C52*D52))/(C52+Set!C70))","v":0},{"$f":"Set!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Abr!$C70","v":0},{"$f":"Mai!$C70","v":0},{"$f":"Jun!$C70","v":0},{"$f":"Jul!$C70","v":0},{"$f":"Ago!$C70","v":0},{"$f":"Set!$C70","v":0},{"$f":"C70-(SUM(N70:V70))","v":0}]
[null,"Matrizes para venda",{"$f":"Set!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Set!C71*Set!D71)+(C53*D53))/(C53+Set!C71))","v":0},{"$f":"Set!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Abr!$C71","v":0},{"$f":"Mai!$C71","v":0},{"$f":"Jun!$C71","v":0},{"$f":"Jul!$C71","v":0},{"$f":"Ago!$C71","v":0},{"$f":"Set!$C71","v":0},{"$f":"C71-(SUM(N71:V71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},0,0,0,0,{"$f":"SUM(L57:L71)","v":0},{"$f":"SUM(M57:M71)","v":0}]

{"sheet":"Nov","index":11,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Out!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Out!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Out!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Out!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Out!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Out!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Out!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Out!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Out!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Out!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Out!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Out!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Out!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Out!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Out!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Out!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Out!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Out!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Out!E57=0,Out!E37,Out!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Out!E58=0,Out!E39,Out!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Out!E59=0,Out!E40,Out!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Out!E60=0,Out!E42,Out!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Out!E61=0,Out!E43,Out!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Out!E62=0,Out!E44,Out!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Out!E63=0,Out!E45,Out!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Out!E64=0,Out!E46,Out!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Out!E65=0,Out!E47,Out!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Out!E66=0,Out!E48,Out!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Out!E68=0,Out!E50,Out!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Out!E69=0,Out!E51,Out!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Out!E70=0,Out!E52,Out!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Out!E71=0,Out!E53,Out!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Mai.","Jun.","Jul.","Ago.","Set.","Out.","Nov."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Out!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Out!C57*Out!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Out!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Out!C57*Out!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Out!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Mai!$C57","v":0},{"$f":"Jun!$C57","v":0},{"$f":"Jul!$C57","v":0},{"$f":"Ago!$C57","v":0},{"$f":"Set!$C57","v":0},{"$f":"Out!$C57","v":0},{"$f":"C57-(SUM(N57:V57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Out!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Out!C58*Out!D58)+(C4*D4)+(C39*D39))/(Out!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Out!C58*Out!E58)+(C4*E4)+(C39*E39))/(Out!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Mai!$C58","v":0},{"$f":"Jun!$C58","v":0},{"$f":"Jul!$C58","v":0},{"$f":"Ago!$C58","v":0},{"$f":"Set!$C58","v":0},{"$f":"Out!$C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Out!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Out!C59*Out!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Out!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Out!C59*Out!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Out!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Mai!$C59","v":0},{"$f":"Jun!$C59","v":0},{"$f":"Jul!$C59","v":0},{"$f":"Ago!$C59","v":0},{"$f":"Set!$C59","v":0},{"$f":"Out!$C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Out!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Out!C60*Out!D60)+(C6*D6)+(C42*D42))/(Out!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Out!C60*Out!E60)+(C6*E6)+(C42*E42))/(Out!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Mai!$C60","v":0},{"$f":"Jun!$C60","v":0},{"$f":"Jul!$C60","v":0},{"$f":"Ago!$C60","v":0},{"$f":"Set!$C60","v":0},{"$f":"Out!$C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Out!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Out!C61*Out!D61)+(C7*D7)+(C43*D43))/(Out!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Out!C61*Out!E61)+(C7*E7)+(C43*E43))/(Out!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Mai!$C61","v":0},{"$f":"Jun!$C61","v":0},{"$f":"Jul!$C61","v":0},{"$f":"Ago!$C61","v":0},{"$f":"Set!$C61","v":0},{"$f":"Out!$C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Out!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Out!C62*Out!D62)+(C8*D8)+(C44*D44))/(Out!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Out!C62*Out!E62)+(C8*E8)+(C44*E44))/(Out!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Mai!$C62","v":0},{"$f":"Jun!$C62","v":0},{"$f":"Jul!$C62","v":0},{"$f":"Ago!$C62","v":0},{"$f":"Set!$C62","v":0},{"$f":"Out!$C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Out!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Out!C63*Out!D63)+(C9*D9)+(C45*D45))/(Out!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Out!C63*Out!E63)+(C9*E9)+(C45*E45))/(Out!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Mai!$C63","v":0},{"$f":"Jun!$C63","v":0},{"$f":"Jul!$C63","v":0},{"$f":"Ago!$C63","v":0},{"$f":"Set!$C63","v":0},{"$f":"Out!$C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Out!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Out!C64*Out!D64)+(C10*D10)+(C46*D46))/(Out!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Out!C64*Out!E64)+(C10*E10)+(C46*E46))/(Out!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Mai!$C64","v":0},{"$f":"Jun!$C64","v":0},{"$f":"Jul!$C64","v":0},{"$f":"Ago!$C64","v":0},{"$f":"Set!$C64","v":0},{"$f":"Out!$C64","v":0},0]
[null,"Machos mamando",{"$f":"Out!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Out!C65*Out!D65)+(C11*D11)+(C47*D47))/(Out!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Out!C65*Out!E65)+(C11*E11)+(C47*E47))/(Out!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Mai!$C65","v":0},{"$f":"Jun!$C65","v":0},{"$f":"Jul!$C65","v":0},{"$f":"Ago!$C65","v":0},{"$f":"Set!$C65","v":0},{"$f":"Out!$C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Out!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Out!C66*Out!D66)+(C12*D12)+(C48*D48))/(Out!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Out!C66*Out!E66)+(C12*E12)+(C48*E48))/(Out!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Mai!$C66","v":0},{"$f":"Jun!$C66","v":0},{"$f":"Jul!$C66","v":0},{"$f":"Ago!$C66","v":0},{"$f":"Set!$C66","v":0},{"$f":"Out!$C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Out!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Out!C68*Out!D68)+(C14*D14)+(C50*D50))/(Out!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Out!C68*Out!E68)+(C14*E14)+(C50*E50))/(Out!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Mai!$C68","v":0},{"$f":"Jun!$C68","v":0},{"$f":"Jul!$C68","v":0},{"$f":"Ago!$C68","v":0},{"$f":"Set!$C68","v":0},{"$f":"Out!$C68","v":0},{"$f":"C68-(SUM(N68:V68))","v":0}]
[null,"Matrizes para produção",{"$f":"Out!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Out!C69*Out!D69)+(C15*D15)+(C51*D51))/(Out!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Out!C69*Out!E69)+(C15*E15)+(C51*E51))/(Out!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Mai!$C69","v":0},{"$f":"Jun!$C69","v":0},{"$f":"Jul!$C69","v":0},{"$f":"Ago!$C69","v":0},{"$f":"Set!$C69","v":0},{"$f":"Out!$C69","v":0},{"$f":"C69-(SUM(N69:V69))","v":0}]
[null,"Touros para venda",{"$f":"Out!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Out!C70*Out!D70)+(C52*D52))/(C52+Out!C70))","v":0},{"$f":"Out!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Mai!$C70","v":0},{"$f":"Jun!$C70","v":0},{"$f":"Jul!$C70","v":0},{"$f":"Ago!$C70","v":0},{"$f":"Set!$C70","v":0},{"$f":"Out!$C70","v":0},{"$f":"C70-(SUM(N70:V70))","v":0}]
[null,"Matrizes para venda",{"$f":"Out!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Out!C71*Out!D71)+(C53*D53))/(C53+Out!C71))","v":0},{"$f":"Out!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Mai!$C71","v":0},{"$f":"Jun!$C71","v":0},{"$f":"Jul!$C71","v":0},{"$f":"Ago!$C71","v":0},{"$f":"Set!$C71","v":0},{"$f":"Out!$C71","v":0},{"$f":"C71-(SUM(N71:V71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71+E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},0,0,0,0,{"$f":"SUM(L57:L71)","v":0},{"$f":"SUM(M57:M71)","v":0}]

{"sheet":"Dez","index":12,"n_rows":142,"n_cols":20,"rows_kept":142,"cut":false,"hidden":false,"merged":[[11,6,11,9],[12,6,12,9],[13,6,13,9],[14,6,14,9],[17,5,17,8],[15,6,15,9],[6,6,6,9],[7,6,7,9],[8,6,8,9],[9,6,9,9],[10,6,10,9],[1,6,1,9],[2,6,2,9],[3,6,3,9],[4,6,4,9],[5,6,5,9],[49,7,49,12],[50,7,50,12],[51,7,51,12],[52,7,52,12],[18,5,18,8],[19,5,19,8],[20,5,20,8],[21,5,21,8],[22,5,22,8]]}
[]
[null,"Compra de gado","Quant.","Peso médio Kg","Preço unit. compra R$",null,"Venda de gado",null,null,null,"Quant.","Peso médio Kg","Preço unit. venda R$"]
[null,"Fêmeas + 36 meses (engorda)",null,null,null,null,"Fêmeas + 36 m. ou matrizes para abate"]
[null,"Fêmeas 24 a 36 meses (engorda)",null,null,null,null,"Fêmeas até 36 meses para abate"]
[null,"Machos + 36 meses (engorda)",null,null,null,null,"Machos + 36 m. ou touros para abate"]
[null,"Machos 24 a 36 meses (engorda)",null,null,null,null,"Machos até 36 meses para abate"]
[null,"Machos 12 a 24 meses (recria)",null,null,null,null,"Machos 12 a 24 meses (recria)"]
[null,"Fêmeas 12 a 24 meses (recria)",null,null,null,null,"Fêmeas 12 a 24 meses (recria)"]
[null,"Machos desmam. até 12 meses (recria)",null,null,null,null,"Machos desmam. até 12 meses (recria)"]
[null,"Fêmeas desmam. até 12 meses (recria)",null,null,null,null,"Fêmeas desmam. até 12 meses (recria)"]
[null,"Machos mamando",null,null,null,null,"Machos mamando"]
[null,"Fêmeas mamando",null,null,null,null,"Fêmeas mamando"]
[null,"Rebanho de reprodução:",null,null,null,null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,null,null,null,"Touros para venda"]
[null,"Matriz para produção",null,null,null,null,"Matrizes para venda"]
[null,"Total",{"$f":"SUM(C3:C15)","v":0},null,null,null,"Total",null,null,null,{"$f":"SUM(K3:K15)","v":0}]
[]
[null,"Morte de gado no período","Quant.","Peso médio Kg",null,"Consumo interno no período",null,null,null,"Quant.","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",null,{"$f":"Nov!D57","v":0},null,"Fêmeas + 36 meses ou matrizes desc.",null,null,null,null,{"$f":"Nov!D57","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",null,{"$f":"Nov!D58","v":0},null,"Fêmeas 24 a 36 meses ",null,null,null,null,{"$f":"Nov!D58","v":0}]
[null,"Machos + 36 meses ou touros desc.",null,{"$f":"Nov!D59","v":0},null,"Machos + 36 meses ou touros desc.",null,null,null,null,{"$f":"Nov!D59","v":0}]
[null,"Machos 24 a 36 meses (engorda)",null,{"$f":"Nov!D60","v":0},null,"Machos 24 a 36 meses 340 Kg",null,null,null,null,{"$f":"Nov!D60","v":0}]
[null,"Machos 12 a 24 meses (recria)",null,{"$f":"Nov!D61","v":0},null,"Total"]
[null,"Fêmeas 12 a 24 meses (recria)",null,{"$f":"Nov!D62","v":0}]
[null,"Machos desmam. até 12 meses (recria)",null,{"$f":"Nov!D63","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",null,{"$f":"Nov!D64","v":0}]
[null,"Machos mamando",null,{"$f":"Nov!D65","v":0}]
[null,"Fêmeas mamando",null,{"$f":"Nov!D66","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",null,{"$f":"Nov!D68","v":0}]
[null,"Matriz para produção",null,{"$f":"Nov!D69","v":0}]
[null,"Touros para venda",null,{"$f":"Nov!D70","v":0}]
[null,"Matrizes para venda",null,{"$f":"Nov!D71","v":0}]
[null,"Total",{"$f":"SUM(C19:C33)","v":0}]
[]
[null,"Evolução do gado","Quantidade","Peso médio Kg","Valor médio R$"]
[null,"Matrizes descartadas",null,{"$f":"'Saldo inicial'!D3","v":0},{"$f":"IF(Nov!E57=0,Nov!E37,Nov!E57)","v":0}]
[null,"Fêmeas que atingiram 36 meses",null,{"$f":"D37","v":0},{"$f":"E37","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",null,{"$f":"'Saldo inicial'!D4","v":0},{"$f":"IF(Nov!E58=0,Nov!E39,Nov!E58)","v":0}]
[null,"Touros descartados",null,{"$f":"'Saldo inicial'!D5","v":0},{"$f":"IF(Nov!E59=0,Nov!E40,Nov!E59)","v":0}]
[null,"Machos que atingiram 36 meses",null,{"$f":"D40","v":0},{"$f":"E40","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",null,{"$f":"'Saldo inicial'!D6","v":0},{"$f":"IF(Nov!E60=0,Nov!E42,Nov!E60)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D7","v":0},{"$f":"IF(Nov!E61=0,Nov!E43,Nov!E61)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",null,{"$f":"'Saldo inicial'!D8","v":0},{"$f":"IF(Nov!E62=0,Nov!E44,Nov!E62)","v":0}]
[null,"Total de machos que foram desmamados no período",null,{"$f":"'Saldo inicial'!D9","v":0},{"$f":"IF(Nov!E63=0,Nov!E45,Nov!E63)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",null,{"$f":"'Saldo inicial'!D10","v":0},{"$f":"IF(Nov!E64=0,Nov!E46,Nov!E64)","v":0}]
[null,"Nascimento de machos no período",null,{"$f":"'Saldo inicial'!D11","v":0},{"$f":"IF(Nov!E65=0,Nov!E47,Nov!E65)","v":0}]
[null,"Nascimento de fêmeas no período",null,{"$f":"'Saldo inicial'!D12","v":0},{"$f":"IF(Nov!E66=0,Nov!E48,Nov!E66)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",null,{"$f":"'Saldo inicial'!D14","v":0},{"$f":"IF(Nov!E68=0,Nov!E50,Nov!E68)","v":0},null,null,{"$f":"VLOOKUP(R50,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,1,"Retirados da categoria de 12 a 24 meses"]
[null,"Total de animais que foram selecionadas matrizes para a produção",null,{"$f":"'Saldo inicial'!D15","v":0},{"$f":"IF(Nov!E69=0,Nov!E51,Nov!E69)","v":0},null,null,{"$f":"VLOOKUP(R51,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1,2,"Retirados da categoria de 24 a 36 meses"]
[null,"Total de animais que foram selecionados touros para venda",null,{"$f":"'Saldo inicial'!D16","v":0},{"$f":"IF(Nov!E70=0,Nov!E52,Nov!E70)","v":0},null,null,{"$f":"VLOOKUP(R52,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total de animais que foram selecionados matrizes para venda",null,{"$f":"'Saldo inicial'!D17","v":0},{"$f":"IF(Nov!E71=0,Nov!E53,Nov!E71)","v":0},null,null,{"$f":"VLOOKUP(R53,S50:T51,2)","v":"Retirados da categoria de 12 a 24 meses"},null,null,null,null,null,null,null,null,null,1]
[null,"Total",{"$f":"SUM(C37:C53)","v":0}]
[]
[null,"Estoque de gado","Quant. Atual","Peso médio Kg","Valor médio R$","Saldo Inicial","Jun.","Jul.","Ago.","Set.","Out.","Nov.","Dez."]
[null,"Fêmeas + 36 m. matrizes desc. (engorda)",{"$f":"Nov!C57+C3-K3+C37-C19-J19+C38","v":0},{"$f":"IF(C57=0,0,((Nov!C57*Nov!D57)+(C3*D3)+(C37*D37)+(C38*D38))/(Nov!C57+C3+C37+C38))","v":0},{"$f":"IF(C57=0,0,((Nov!C57*Nov!E57)+(C3*E3)+(C37*E37)+(C38*E38))/(Nov!C57+C3+C37+C38))","v":0},{"$f":"'Saldo inicial'!C3","v":0},{"$f":"Jun!$C57","v":0},{"$f":"Jul!$C57","v":0},{"$f":"Ago!$C57","v":0},{"$f":"Set!$C57","v":0},{"$f":"Out!$C57","v":0},{"$f":"Nov!$C57","v":0},{"$f":"C57-(SUM(N57:V57))","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Nov!C58+C4-K4+C39-C20-J20-C38-(IF(R51=2,C51,0))-(IF(R53=2,C53,0))","v":0},{"$f":"IF(C58=0,0,((Nov!C58*Nov!D58)+(C4*D4)+(C39*D39))/(Nov!C58+C4+C39))","v":0},{"$f":"IF(C58=0,0,((Nov!C58*Nov!E58)+(C4*E4)+(C39*E39))/(Nov!C58+C4+C39))","v":0},{"$f":"'Saldo inicial'!C4","v":0},{"$f":"Jun!$C58","v":0},{"$f":"Jul!$C58","v":0},{"$f":"Ago!$C58","v":0},{"$f":"Set!$C58","v":0},{"$f":"Out!$C58","v":0},{"$f":"Nov!$C58","v":0},0]
[null,"Machos + 36 m. tourunos desc. (engorda)",{"$f":"Nov!C59+C5-K5+C40-C21-J21+C41","v":0},{"$f":"IF(C59=0,0,((Nov!C59*Nov!D59)+(C5*D5)+(C40*D40)+(C41*D41))/(Nov!C59+C5+C40+C41))","v":0},{"$f":"IF(C59=0,0,((Nov!C59*Nov!E59)+(C5*E5)+(C40*E40)+(C41*E41))/(Nov!C59+C5+C40+C41))","v":0},{"$f":"'Saldo inicial'!C5","v":0},{"$f":"Jun!$C59","v":0},{"$f":"Jul!$C59","v":0},{"$f":"Ago!$C59","v":0},{"$f":"Set!$C59","v":0},{"$f":"Out!$C59","v":0},{"$f":"Nov!$C59","v":0},0]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Nov!C60+C6-K6+C42-C22-J22-C41-(IF(R50=2,C50,0))-(IF(R52=2,C52,0))","v":0},{"$f":"IF(C60=0,0,((Nov!C60*Nov!D60)+(C6*D6)+(C42*D42))/(Nov!C60+C6+C42))","v":0},{"$f":"IF(C60=0,0,((Nov!C60*Nov!E60)+(C6*E6)+(C42*E42))/(Nov!C60+C6+C42))","v":0},{"$f":"'Saldo inicial'!C6","v":0},{"$f":"Jun!$C60","v":0},{"$f":"Jul!$C60","v":0},{"$f":"Ago!$C60","v":0},{"$f":"Set!$C60","v":0},{"$f":"Out!$C60","v":0},{"$f":"Nov!$C60","v":0},0]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Nov!C61+C7-K7-C23-C42+C43-(IF(R50=1,C50,0))-(IF(R52=1,C52,0))","v":0},{"$f":"IF(C61=0,0,((Nov!C61*Nov!D61)+(C7*D7)+(C43*D43))/(Nov!C61+C7+C43))","v":0},{"$f":"IF(C61=0,0,((Nov!C61*Nov!E61)+(C7*E7)+(C43*E43))/(Nov!C61+C7+C43))","v":0},{"$f":"'Saldo inicial'!C7","v":0},{"$f":"Jun!$C61","v":0},{"$f":"Jul!$C61","v":0},{"$f":"Ago!$C61","v":0},{"$f":"Set!$C61","v":0},{"$f":"Out!$C61","v":0},{"$f":"Nov!$C61","v":0},0]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Nov!C62+C8-K8-C24-C39+C44-(IF(R51=1,C51,0))-(IF(R53=1,C53,0))","v":0},{"$f":"IF(C62=0,0,((Nov!C62*Nov!D62)+(C8*D8)+(C44*D44))/(Nov!C62+C8+C44))","v":0},{"$f":"IF(C62=0,0,((Nov!C62*Nov!E62)+(C8*E8)+(C44*E44))/(Nov!C62+C8+C44))","v":0},{"$f":"'Saldo inicial'!C8","v":0},{"$f":"Jun!$C62","v":0},{"$f":"Jul!$C62","v":0},{"$f":"Ago!$C62","v":0},{"$f":"Set!$C62","v":0},{"$f":"Out!$C62","v":0},{"$f":"Nov!$C62","v":0},0]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Nov!C63+C9-K9+C45-C43-C25","v":0},{"$f":"IF(C63=0,0,((Nov!C63*Nov!D63)+(C9*D9)+(C45*D45))/(Nov!C63+C9+C45))","v":0},{"$f":"IF(C63=0,0,((Nov!C63*Nov!E63)+(C9*E9)+(C45*E45))/(Nov!C63+C9+C45))","v":0},{"$f":"'Saldo inicial'!C9","v":0},{"$f":"Jun!$C63","v":0},{"$f":"Jul!$C63","v":0},{"$f":"Ago!$C63","v":0},{"$f":"Set!$C63","v":0},{"$f":"Out!$C63","v":0},{"$f":"Nov!$C63","v":0},0]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Nov!C64+C10-K10+C46-C44-C26","v":0},{"$f":"IF(C64=0,0,((Nov!C64*Nov!D64)+(C10*D10)+(C46*D46))/(Nov!C64+C10+C46))","v":0},{"$f":"IF(C64=0,0,((Nov!C64*Nov!E64)+(C10*E10)+(C46*E46))/(Nov!C64+C10+C46))","v":0},{"$f":"'Saldo inicial'!C10","v":0},{"$f":"Jun!$C64","v":0},{"$f":"Jul!$C64","v":0},{"$f":"Ago!$C64","v":0},{"$f":"Set!$C64","v":0},{"$f":"Out!$C64","v":0},{"$f":"Nov!$C64","v":0},0]
[null,"Machos mamando",{"$f":"Nov!C65-K11+C47-C45-C27+C11","v":0},{"$f":"IF(C65=0,0,((Nov!C65*Nov!D65)+(C11*D11)+(C47*D47))/(Nov!C65+C11+C47))","v":0},{"$f":"IF(C65=0,0,((Nov!C65*Nov!E65)+(C11*E11)+(C47*E47))/(Nov!C65+C11+C47))","v":0},{"$f":"'Saldo inicial'!C11","v":0},{"$f":"Jun!$C65","v":0},{"$f":"Jul!$C65","v":0},{"$f":"Ago!$C65","v":0},{"$f":"Set!$C65","v":0},{"$f":"Out!$C65","v":0},{"$f":"Nov!$C65","v":0},0]
[null,"Fêmeas mamando",{"$f":"Nov!C66-K12+C48-C46-C28+C12","v":0},{"$f":"IF(C66=0,0,((Nov!C66*Nov!D66)+(C12*D12)+(C48*D48))/(Nov!C66+C12+C48))","v":0},{"$f":"IF(C66=0,0,((Nov!C66*Nov!E66)+(C12*E12)+(C48*E48))/(Nov!C66+C12+C48))","v":0},{"$f":"'Saldo inicial'!C12","v":0},{"$f":"Jun!$C66","v":0},{"$f":"Jul!$C66","v":0},{"$f":"Ago!$C66","v":0},{"$f":"Set!$C66","v":0},{"$f":"Out!$C66","v":0},{"$f":"Nov!$C66","v":0},0]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Nov!C68+C14-C40+C50-C30","v":0},{"$f":"IF(C68=0,0,((Nov!C68*Nov!D68)+(C14*D14)+(C50*D50))/(Nov!C68+C14+C50))","v":0},{"$f":"IF(C68=0,0,((Nov!C68*Nov!E68)+(C14*E14)+(C50*E50))/(Nov!C68+C14+C50))","v":0},{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jun!$C68","v":0},{"$f":"Jul!$C68","v":0},{"$f":"Ago!$C68","v":0},{"$f":"Set!$C68","v":0},{"$f":"Out!$C68","v":0},{"$f":"Nov!$C68","v":0},{"$f":"C68-(SUM(N68:V68))","v":0}]
[null,"Matrizes para produção",{"$f":"Nov!C69+C15-C37+C51-C31","v":0},{"$f":"IF(C69=0,0,((Nov!C69*Nov!D69)+(C15*D15)+(C51*D51))/(Nov!C69+C15+C51))","v":0},{"$f":"IF(C69=0,0,((Nov!C69*Nov!E69)+(C15*E15)+(C51*E51))/(Nov!C69+C15+C51))","v":0},{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jun!$C69","v":0},{"$f":"Jul!$C69","v":0},{"$f":"Ago!$C69","v":0},{"$f":"Set!$C69","v":0},{"$f":"Out!$C69","v":0},{"$f":"Nov!$C69","v":0},{"$f":"C69-(SUM(N69:V69))","v":0}]
[null,"Touros para venda",{"$f":"Nov!C70-K14+C52-C32","v":0},{"$f":"IF(C70=0,0,((Nov!C70*Nov!D70)+(C52*D52))/(C52+Nov!C70))","v":0},{"$f":"Nov!E70","v":0},{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jun!$C70","v":0},{"$f":"Jul!$C70","v":0},{"$f":"Ago!$C70","v":0},{"$f":"Set!$C70","v":0},{"$f":"Out!$C70","v":0},{"$f":"Nov!$C70","v":0},{"$f":"C70-(SUM(N70:V70))","v":0}]
[null,"Matrizes para venda",{"$f":"Nov!C71-K15+C53-C33","v":0},{"$f":"IF(C71=0,0,((Nov!C71*Nov!D71)+(C53*D53))/(C53+Nov!C71))","v":0},{"$f":"Nov!E71","v":0},{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jun!$C71","v":0},{"$f":"Jul!$C71","v":0},{"$f":"Ago!$C71","v":0},{"$f":"Set!$C71","v":0},{"$f":"Out!$C71","v":0},{"$f":"Nov!$C71","v":0},{"$f":"C71-(SUM(N71:V71))","v":0}]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},{"$f":"IF(C72=0,0,((C57*D57)+(C58*D58)+(C59*D59)+(C60*D60)+(C61*D61)+(C62*D62)+(C63*D63)+(C64*D64)+(C65*D65)+(C66*D66)+(C68*D68)+(C69*D69)+(C70*D70)+(C71*D71))/C72)","v":0},{"$f":"IF(C72=0,0,((C57*E57)+(C58*E58)+(C59*E59)+(C60*E60)+(C61*E61)+(C62*E62)+(C63*E63)+(C64*E64)+(C65*E65)+(C66*E66)+(C68*E68)+(C69*E69)+(C70*E70)+(C71*E71))/C72)","v":0},{"$f":"SUM(F57:F71)","v":0},{"$f":"SUM(G57:G71)","v":0},0,0,0,0,{"$f":"SUM(L57:L71)","v":0},{"$f":"SUM(M57:M71)","v":0}]
[]
[null,"Total de compras no ano","Quantidade","Peso médio Kg","Total da compra R$"]
[null,"Fêmeas + 36 meses (engorda)",{"$f":"Jan!C3+Fev!C3+Mar!C3+Abr!C3+Mai!C3+Jun!C3+Jul!C3+Ago!C3+Set!C3+Out!C3+Nov!C3+Dez!C3","v":0},{"$f":"IF(C75=0,0,((Jan!D3*Jan!C3)+(Fev!D3*Fev!C3)+(Mar!D3*Mar!C3)+(Abr!D3*Abr!C3)+(Mai!D3*Mai!C3)+(Jun!D3*Jun!C3)+(Jul!D3*Jul!C3)+(Ago!D3*Ago!C3)+(Set!D3*Set!C3)+(Out!D3*Out!C3)+(Nov!D3*Nov!C3)+(Dez!D3*Dez!C3))/C75)","v":0},{"$f":"(Jan!E3*Jan!C3)+(Fev!E3*Fev!C3)+(Mar!E3*Mar!C3)+(Abr!E3*Abr!C3)+(Mai!E3*Mai!C3)+(Jun!E3*Jun!C3)+(Jul!E3*Jul!C3)+(Ago!E3*Ago!C3)+(Set!E3*Set!C3)+(Out!E3*Out!C3)+(Nov!E3*Nov!C3)+(Dez!E3*Dez!C3)","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Jan!C4+Fev!C4+Mar!C4+Abr!C4+Mai!C4+Jun!C4+Jul!C4+Ago!C4+Set!C4+Out!C4+Nov!C4+Dez!C4","v":0},{"$f":"IF(C76=0,0,((Jan!D4*Jan!C4)+(Fev!D4*Fev!C4)+(Mar!D4*Mar!C4)+(Abr!D4*Abr!C4)+(Mai!D4*Mai!C4)+(Jun!D4*Jun!C4)+(Jul!D4*Jul!C4)+(Ago!D4*Ago!C4)+(Set!D4*Set!C4)+(Out!D4*Out!C4)+(Nov!D4*Nov!C4)+(Dez!D4*Dez!C4))/C76)","v":0},{"$f":"(Jan!E4*Jan!C4)+(Fev!E4*Fev!C4)+(Mar!E4*Mar!C4)+(Abr!E4*Abr!C4)+(Mai!E4*Mai!C4)+(Jun!E4*Jun!C4)+(Jul!E4*Jul!C4)+(Ago!E4*Ago!C4)+(Set!E4*Set!C4)+(Out!E4*Out!C4)+(Nov!E4*Nov!C4)+(Dez!E4*Dez!C4)","v":0}]
[null,"Machos + 36 meses (engorda)",{"$f":"Jan!C5+Fev!C5+Mar!C5+Abr!C5+Mai!C5+Jun!C5+Jul!C5+Ago!C5+Set!C5+Out!C5+Nov!C5+Dez!C5","v":0},{"$f":"IF(C77=0,0,((Jan!D5*Jan!C5)+(Fev!D5*Fev!C5)+(Mar!D5*Mar!C5)+(Abr!D5*Abr!C5)+(Mai!D5*Mai!C5)+(Jun!D5*Jun!C5)+(Jul!D5*Jul!C5)+(Ago!D5*Ago!C5)+(Set!D5*Set!C5)+(Out!D5*Out!C5)+(Nov!D5*Nov!C5)+(Dez!D5*Dez!C5))/C77)","v":0},{"$f":"(Jan!E5*Jan!C5)+(Fev!E5*Fev!C5)+(Mar!E5*Mar!C5)+(Abr!E5*Abr!C5)+(Mai!E5*Mai!C5)+(Jun!E5*Jun!C5)+(Jul!E5*Jul!C5)+(Ago!E5*Ago!C5)+(Set!E5*Set!C5)+(Out!E5*Out!C5)+(Nov!E5*Nov!C5)+(Dez!E5*Dez!C5)","v":0}]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Jan!C6+Fev!C6+Mar!C6+Abr!C6+Mai!C6+Jun!C6+Jul!C6+Ago!C6+Set!C6+Out!C6+Nov!C6+Dez!C6","v":0},{"$f":"IF(C78=0,0,((Jan!D6*Jan!C6)+(Fev!D6*Fev!C6)+(Mar!D6*Mar!C6)+(Abr!D6*Abr!C6)+(Mai!D6*Mai!C6)+(Jun!D6*Jun!C6)+(Jul!D6*Jul!C6)+(Ago!D6*Ago!C6)+(Set!D6*Set!C6)+(Out!D6*Out!C6)+(Nov!D6*Nov!C6)+(Dez!D6*Dez!C6))/C78)","v":0},{"$f":"(Jan!E6*Jan!C6)+(Fev!E6*Fev!C6)+(Mar!E6*Mar!C6)+(Abr!E6*Abr!C6)+(Mai!E6*Mai!C6)+(Jun!E6*Jun!C6)+(Jul!E6*Jul!C6)+(Ago!E6*Ago!C6)+(Set!E6*Set!C6)+(Out!E6*Out!C6)+(Nov!E6*Nov!C6)+(Dez!E6*Dez!C6)","v":0}]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jan!C7+Fev!C7+Mar!C7+Abr!C7+Mai!C7+Jun!C7+Jul!C7+Ago!C7+Set!C7+Out!C7+Nov!C7+Dez!C7","v":0},{"$f":"IF(C79=0,0,((Jan!D7*Jan!C7)+(Fev!D7*Fev!C7)+(Mar!D7*Mar!C7)+(Abr!D7*Abr!C7)+(Mai!D7*Mai!C7)+(Jun!D7*Jun!C7)+(Jul!D7*Jul!C7)+(Ago!D7*Ago!C7)+(Set!D7*Set!C7)+(Out!D7*Out!C7)+(Nov!D7*Nov!C7)+(Dez!D7*Dez!C7))/C79)","v":0},{"$f":"(Jan!E7*Jan!C7)+(Fev!E7*Fev!C7)+(Mar!E7*Mar!C7)+(Abr!E7*Abr!C7)+(Mai!E7*Mai!C7)+(Jun!E7*Jun!C7)+(Jul!E7*Jul!C7)+(Ago!E7*Ago!C7)+(Set!E7*Set!C7)+(Out!E7*Out!C7)+(Nov!E7*Nov!C7)+(Dez!E7*Dez!C7)","v":0}]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jan!C8+Fev!C8+Mar!C8+Abr!C8+Mai!C8+Jun!C8+Jul!C8+Ago!C8+Set!C8+Out!C8+Nov!C8+Dez!C8","v":0},{"$f":"IF(C80=0,0,((Jan!D8*Jan!C8)+(Fev!D8*Fev!C8)+(Mar!D8*Mar!C8)+(Abr!D8*Abr!C8)+(Mai!D8*Mai!C8)+(Jun!D8*Jun!C8)+(Jul!D8*Jul!C8)+(Ago!D8*Ago!C8)+(Set!D8*Set!C8)+(Out!D8*Out!C8)+(Nov!D8*Nov!C8)+(Dez!D8*Dez!C8))/C80)","v":0},{"$f":"(Jan!E8*Jan!C8)+(Fev!E8*Fev!C8)+(Mar!E8*Mar!C8)+(Abr!E8*Abr!C8)+(Mai!E8*Mai!C8)+(Jun!E8*Jun!C8)+(Jul!E8*Jul!C8)+(Ago!E8*Ago!C8)+(Set!E8*Set!C8)+(Out!E8*Out!C8)+(Nov!E8*Nov!C8)+(Dez!E8*Dez!C8)","v":0}]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jan!C9+Fev!C9+Mar!C9+Abr!C9+Mai!C9+Jun!C9+Jul!C9+Ago!C9+Set!C9+Out!C9+Nov!C9+Dez!C9","v":0},{"$f":"IF(C81=0,0,((Jan!D9*Jan!C9)+(Fev!D9*Fev!C9)+(Mar!D9*Mar!C9)+(Abr!D9*Abr!C9)+(Mai!D9*Mai!C9)+(Jun!D9*Jun!C9)+(Jul!D9*Jul!C9)+(Ago!D9*Ago!C9)+(Set!D9*Set!C9)+(Out!D9*Out!C9)+(Nov!D9*Nov!C9)+(Dez!D9*Dez!C9))/C81)","v":0},{"$f":"(Jan!E9*Jan!C9)+(Fev!E9*Fev!C9)+(Mar!E9*Mar!C9)+(Abr!E9*Abr!C9)+(Mai!E9*Mai!C9)+(Jun!E9*Jun!C9)+(Jul!E9*Jul!C9)+(Ago!E9*Ago!C9)+(Set!E9*Set!C9)+(Out!E9*Out!C9)+(Nov!E9*Nov!C9)+(Dez!E9*Dez!C9)","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jan!C10+Fev!C10+Mar!C10+Abr!C10+Mai!C10+Jun!C10+Jul!C10+Ago!C10+Set!C10+Out!C10+Nov!C10+Dez!C10","v":0},{"$f":"IF(C82=0,0,((Jan!D10*Jan!C10)+(Fev!D10*Fev!C10)+(Mar!D10*Mar!C10)+(Abr!D10*Abr!C10)+(Mai!D10*Mai!C10)+(Jun!D10*Jun!C10)+(Jul!D10*Jul!C10)+(Ago!D10*Ago!C10)+(Set!D10*Set!C10)+(Out!D10*Out!C10)+(Nov!D10*Nov!C10)+(Dez!D10*Dez!C10))/C82)","v":0},{"$f":"(Jan!E10*Jan!C10)+(Fev!E10*Fev!C10)+(Mar!E10*Mar!C10)+(Abr!E10*Abr!C10)+(Mai!E10*Mai!C10)+(Jun!E10*Jun!C10)+(Jul!E10*Jul!C10)+(Ago!E10*Ago!C10)+(Set!E10*Set!C10)+(Out!E10*Out!C10)+(Nov!E10*Nov!C10)+(Dez!E10*Dez!C10)","v":0}]
[null,"Machos mamando",{"$f":"Jan!C11+Fev!C11+Mar!C11+Abr!C11+Mai!C11+Jun!C11+Jul!C11+Ago!C11+Set!C11+Out!C11+Nov!C11+Dez!C11","v":0},{"$f":"IF(C83=0,0,((Jan!D11*Jan!C11)+(Fev!D11*Fev!C11)+(Mar!D11*Mar!C11)+(Abr!D11*Abr!C11)+(Mai!D11*Mai!C11)+(Jun!D11*Jun!C11)+(Jul!D11*Jul!C11)+(Ago!D11*Ago!C11)+(Set!D11*Set!C11)+(Out!D11*Out!C11)+(Nov!D11*Nov!C11)+(Dez!D11*Dez!C11))/C83)","v":0},{"$f":"(Jan!E11*Jan!C11)+(Fev!E11*Fev!C11)+(Mar!E11*Mar!C11)+(Abr!E11*Abr!C11)+(Mai!E11*Mai!C11)+(Jun!E11*Jun!C11)+(Jul!E11*Jul!C11)+(Ago!E11*Ago!C11)+(Set!E11*Set!C11)+(Out!E11*Out!C11)+(Nov!E11*Nov!C11)+(Dez!E11*Dez!C11)","v":0}]
[null,"Fêmeas mamando",{"$f":"Jan!C12+Fev!C12+Mar!C12+Abr!C12+Mai!C12+Jun!C12+Jul!C12+Ago!C12+Set!C12+Out!C12+Nov!C12+Dez!C12","v":0},{"$f":"IF(C84=0,0,((Jan!D12*Jan!C12)+(Fev!D12*Fev!C12)+(Mar!D12*Mar!C12)+(Abr!D12*Abr!C12)+(Mai!D12*Mai!C12)+(Jun!D12*Jun!C12)+(Jul!D12*Jul!C12)+(Ago!D12*Ago!C12)+(Set!D12*Set!C12)+(Out!D12*Out!C12)+(Nov!D12*Nov!C12)+(Dez!D12*Dez!C12))/C84)","v":0},{"$f":"(Jan!E12*Jan!C12)+(Fev!E12*Fev!C12)+(Mar!E12*Mar!C12)+(Abr!E12*Abr!C12)+(Mai!E12*Mai!C12)+(Jun!E12*Jun!C12)+(Jul!E12*Jul!C12)+(Ago!E12*Ago!C12)+(Set!E12*Set!C12)+(Out!E12*Out!C12)+(Nov!E12*Nov!C12)+(Dez!E12*Dez!C12)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Jan!C14+Fev!C14+Mar!C14+Abr!C14+Mai!C14+Jun!C14+Jul!C14+Ago!C14+Set!C14+Out!C14+Nov!C14+Dez!C14","v":0},{"$f":"IF(C86=0,0,((Jan!D14*Jan!C14)+(Fev!D14*Fev!C14)+(Mar!D14*Mar!C14)+(Abr!D14*Abr!C14)+(Mai!D14*Mai!C14)+(Jun!D14*Jun!C14)+(Jul!D14*Jul!C14)+(Ago!D14*Ago!C14)+(Set!D14*Set!C14)+(Out!D14*Out!C14)+(Nov!D14*Nov!C14)+(Dez!D14*Dez!C14))/C86)","v":0},{"$f":"(Jan!E14*Jan!C14)+(Fev!E14*Fev!C14)+(Mar!E14*Mar!C14)+(Abr!E14*Abr!C14)+(Mai!E14*Mai!C14)+(Jun!E14*Jun!C14)+(Jul!E14*Jul!C14)+(Ago!E14*Ago!C14)+(Set!E14*Set!C14)+(Out!E14*Out!C14)+(Nov!E14*Nov!C14)+(Dez!E14*Dez!C14)","v":0}]
[null,"Matriz para produção",{"$f":"Jan!C15+Fev!C15+Mar!C15+Abr!C15+Mai!C15+Jun!C15+Jul!C15+Ago!C15+Set!C15+Out!C15+Nov!C15+Dez!C15","v":0},{"$f":"IF(C87=0,0,((Jan!D15*Jan!C15)+(Fev!D15*Fev!C15)+(Mar!D15*Mar!C15)+(Abr!D15*Abr!C15)+(Mai!D15*Mai!C15)+(Jun!D15*Jun!C15)+(Jul!D15*Jul!C15)+(Ago!D15*Ago!C15)+(Set!D15*Set!C15)+(Out!D15*Out!C15)+(Nov!D15*Nov!C15)+(Dez!D15*Dez!C15))/C87)","v":0},{"$f":"(Jan!E15*Jan!C15)+(Fev!E15*Fev!C15)+(Mar!E15*Mar!C15)+(Abr!E15*Abr!C15)+(Mai!E15*Mai!C15)+(Jun!E15*Jun!C15)+(Jul!E15*Jul!C15)+(Ago!E15*Ago!C15)+(Set!E15*Set!C15)+(Out!E15*Out!C15)+(Nov!E15*Nov!C15)+(Dez!E15*Dez!C15)","v":0}]
[null,"Total",{"$f":"SUM(C75:C87)","v":0},{"$f":"IF(C88=0,0,((C75*D75)+(C76*D76)+(C77*D77)+(C78*D78)+(C79*D79)+(C80*D80)+(C81*D81)+(C82*D82)+(C86*D86)+(C87*D87))/C88)","v":0},{"$f":"SUM(E75:E87)","v":0}]
[]
[null,"Total de vendas no ano","Quantidade","Peso médio Kg","Total de receitas"]
[null,"Fêmeas + 36 m. ou matrizes para abate",{"$f":"Jan!K3+Fev!K3+Mar!K3+Abr!K3+Mai!K3+Jun!K3+Jul!K3+Ago!K3+Set!K3+Out!K3+Nov!K3+Dez!K3","v":0},{"$f":"IF(C91=0,0,((Jan!L3*Jan!K3)+(Fev!L3*Fev!K3)+(Mar!L3*Mar!K3)+(Abr!L3*Abr!K3)+(Mai!L3*Mai!K3)+(Jun!L3*Jun!K3)+(Jul!L3*Jul!K3)+(Ago!L3*Ago!K3)+(Set!L3*Set!K3)+(Out!L3*Out!K3)+(Nov!L3*Nov!K3)+(Dez!L3*Dez!K3))/C91)","v":0},{"$f":"(Jan!M3*Jan!K3)+(Fev!M3*Fev!K3)+(Mar!M3*Mar!K3)+(Abr!M3*Abr!K3)+(Mai!M3*Mai!K3)+(Jun!M3*Jun!K3)+(Jul!M3*Jul!K3)+(Ago!M3*Ago!K3)+(Set!M3*Set!K3)+(Out!M3*Out!K3)+(Nov!M3*Nov!K3)+(Dez!M3*Dez!K3)","v":0}]
[null,"Fêmeas até 36 meses para abate",{"$f":"Jan!K4+Fev!K4+Mar!K4+Abr!K4+Mai!K4+Jun!K4+Jul!K4+Ago!K4+Set!K4+Out!K4+Nov!K4+Dez!K4","v":0},{"$f":"IF(C92=0,0,((Jan!L4*Jan!K4)+(Fev!L4*Fev!K4)+(Mar!L4*Mar!K4)+(Abr!L4*Abr!K4)+(Mai!L4*Mai!K4)+(Jun!L4*Jun!K4)+(Jul!L4*Jul!K4)+(Ago!L4*Ago!K4)+(Set!L4*Set!K4)+(Out!L4*Out!K4)+(Nov!L4*Nov!K4)+(Dez!L4*Dez!K4))/C92)","v":0},{"$f":"(Jan!M4*Jan!K4)+(Fev!M4*Fev!K4)+(Mar!M4*Mar!K4)+(Abr!M4*Abr!K4)+(Mai!M4*Mai!K4)+(Jun!M4*Jun!K4)+(Jul!M4*Jul!K4)+(Ago!M4*Ago!K4)+(Set!M4*Set!K4)+(Out!M4*Out!K4)+(Nov!M4*Nov!K4)+(Dez!M4*Dez!K4)","v":0}]
[null,"Machos + 36 m. ou touros para abate",{"$f":"Jan!K5+Fev!K5+Mar!K5+Abr!K5+Mai!K5+Jun!K5+Jul!K5+Ago!K5+Set!K5+Out!K5+Nov!K5+Dez!K5","v":0},{"$f":"IF(C93=0,0,((Jan!L5*Jan!K5)+(Fev!L5*Fev!K5)+(Mar!L5*Mar!K5)+(Abr!L5*Abr!K5)+(Mai!L5*Mai!K5)+(Jun!L5*Jun!K5)+(Jul!L5*Jul!K5)+(Ago!L5*Ago!K5)+(Set!L5*Set!K5)+(Out!L5*Out!K5)+(Nov!L5*Nov!K5)+(Dez!L5*Dez!K5))/C93)","v":0},{"$f":"(Jan!M5*Jan!K5)+(Fev!M5*Fev!K5)+(Mar!M5*Mar!K5)+(Abr!M5*Abr!K5)+(Mai!M5*Mai!K5)+(Jun!M5*Jun!K5)+(Jul!M5*Jul!K5)+(Ago!M5*Ago!K5)+(Set!M5*Set!K5)+(Out!M5*Out!K5)+(Nov!M5*Nov!K5)+(Dez!M5*Dez!K5)","v":0}]
[null,"Machos até 30 meses para abate",{"$f":"Jan!K6+Fev!K6+Mar!K6+Abr!K6+Mai!K6+Jun!K6+Jul!K6+Ago!K6+Set!K6+Out!K6+Nov!K6+Dez!K6","v":0},{"$f":"IF(C94=0,0,((Jan!L6*Jan!K6)+(Fev!L6*Fev!K6)+(Mar!L6*Mar!K6)+(Abr!L6*Abr!K6)+(Mai!L6*Mai!K6)+(Jun!L6*Jun!K6)+(Jul!L6*Jul!K6)+(Ago!L6*Ago!K6)+(Set!L6*Set!K6)+(Out!L6*Out!K6)+(Nov!L6*Nov!K6)+(Dez!L6*Dez!K6))/C94)","v":0},{"$f":"(Jan!M6*Jan!K6)+(Fev!M6*Fev!K6)+(Mar!M6*Mar!K6)+(Abr!M6*Abr!K6)+(Mai!M6*Mai!K6)+(Jun!M6*Jun!K6)+(Jul!M6*Jul!K6)+(Ago!M6*Ago!K6)+(Set!M6*Set!K6)+(Out!M6*Out!K6)+(Nov!M6*Nov!K6)+(Dez!M6*Dez!K6)","v":0}]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jan!K7+Fev!K7+Mar!K7+Abr!K7+Mai!K7+Jun!K7+Jul!K7+Ago!K7+Set!K7+Out!K7+Nov!K7+Dez!K7","v":0},{"$f":"IF(C95=0,0,((Jan!L7*Jan!K7)+(Fev!L7*Fev!K7)+(Mar!L7*Mar!K7)+(Abr!L7*Abr!K7)+(Mai!L7*Mai!K7)+(Jun!L7*Jun!K7)+(Jul!L7*Jul!K7)+(Ago!L7*Ago!K7)+(Set!L7*Set!K7)+(Out!L7*Out!K7)+(Nov!L7*Nov!K7)+(Dez!L7*Dez!K7))/C95)","v":0},{"$f":"(Jan!M7*Jan!K7)+(Fev!M7*Fev!K7)+(Mar!M7*Mar!K7)+(Abr!M7*Abr!K7)+(Mai!M7*Mai!K7)+(Jun!M7*Jun!K7)+(Jul!M7*Jul!K7)+(Ago!M7*Ago!K7)+(Set!M7*Set!K7)+(Out!M7*Out!K7)+(Nov!M7*Nov!K7)+(Dez!M7*Dez!K7)","v":0}]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jan!K8+Fev!K8+Mar!K8+Abr!K8+Mai!K8+Jun!K8+Jul!K8+Ago!K8+Set!K8+Out!K8+Nov!K8+Dez!K8","v":0},{"$f":"IF(C96=0,0,((Jan!L8*Jan!K8)+(Fev!L8*Fev!K8)+(Mar!L8*Mar!K8)+(Abr!L8*Abr!K8)+(Mai!L8*Mai!K8)+(Jun!L8*Jun!K8)+(Jul!L8*Jul!K8)+(Ago!L8*Ago!K8)+(Set!L8*Set!K8)+(Out!L8*Out!K8)+(Nov!L8*Nov!K8)+(Dez!L8*Dez!K8))/C96)","v":0},{"$f":"(Jan!M8*Jan!K8)+(Fev!M8*Fev!K8)+(Mar!M8*Mar!K8)+(Abr!M8*Abr!K8)+(Mai!M8*Mai!K8)+(Jun!M8*Jun!K8)+(Jul!M8*Jul!K8)+(Ago!M8*Ago!K8)+(Set!M8*Set!K8)+(Out!M8*Out!K8)+(Nov!M8*Nov!K8)+(Dez!M8*Dez!K8)","v":0}]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jan!K9+Fev!K9+Mar!K9+Abr!K9+Mai!K9+Jun!K9+Jul!K9+Ago!K9+Set!K9+Out!K9+Nov!K9+Dez!K9","v":0},{"$f":"IF(C97=0,0,((Jan!L9*Jan!K9)+(Fev!L9*Fev!K9)+(Mar!L9*Mar!K9)+(Abr!L9*Abr!K9)+(Mai!L9*Mai!K9)+(Jun!L9*Jun!K9)+(Jul!L9*Jul!K9)+(Ago!L9*Ago!K9)+(Set!L9*Set!K9)+(Out!L9*Out!K9)+(Nov!L9*Nov!K9)+(Dez!L9*Dez!K9))/C97)","v":0},{"$f":"(Jan!M9*Jan!K9)+(Fev!M9*Fev!K9)+(Mar!M9*Mar!K9)+(Abr!M9*Abr!K9)+(Mai!M9*Mai!K9)+(Jun!M9*Jun!K9)+(Jul!M9*Jul!K9)+(Ago!M9*Ago!K9)+(Set!M9*Set!K9)+(Out!M9*Out!K9)+(Nov!M9*Nov!K9)+(Dez!M9*Dez!K9)","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jan!K10+Fev!K10+Mar!K10+Abr!K10+Mai!K10+Jun!K10+Jul!K10+Ago!K10+Set!K10+Out!K10+Nov!K10+Dez!K10","v":0},{"$f":"IF(C98=0,0,((Jan!L10*Jan!K10)+(Fev!L10*Fev!K10)+(Mar!L10*Mar!K10)+(Abr!L10*Abr!K10)+(Mai!L10*Mai!K10)+(Jun!L10*Jun!K10)+(Jul!L10*Jul!K10)+(Ago!L10*Ago!K10)+(Set!L10*Set!K10)+(Out!L10*Out!K10)+(Nov!L10*Nov!K10)+(Dez!L10*Dez!K10))/C98)","v":0},{"$f":"(Jan!M10*Jan!K10)+(Fev!M10*Fev!K10)+(Mar!M10*Mar!K10)+(Abr!M10*Abr!K10)+(Mai!M10*Mai!K10)+(Jun!M10*Jun!K10)+(Jul!M10*Jul!K10)+(Ago!M10*Ago!K10)+(Set!M10*Set!K10)+(Out!M10*Out!K10)+(Nov!M10*Nov!K10)+(Dez!M10*Dez!K10)","v":0}]
[null,"Machos mamando",{"$f":"Jan!K11+Fev!K11+Mar!K11+Abr!K11+Mai!K11+Jun!K11+Jul!K11+Ago!K11+Set!K11+Out!K11+Nov!K11+Dez!K11","v":0},{"$f":"IF(C99=0,0,((Jan!L11*Jan!K11)+(Fev!L11*Fev!K11)+(Mar!L11*Mar!K11)+(Abr!L11*Abr!K11)+(Mai!L11*Mai!K11)+(Jun!L11*Jun!K11)+(Jul!L11*Jul!K11)+(Ago!L11*Ago!K11)+(Set!L11*Set!K11)+(Out!L11*Out!K11)+(Nov!L11*Nov!K11)+(Dez!L11*Dez!K11))/C99)","v":0},{"$f":"(Jan!M11*Jan!K11)+(Fev!M11*Fev!K11)+(Mar!M11*Mar!K11)+(Abr!M11*Abr!K11)+(Mai!M11*Mai!K11)+(Jun!M11*Jun!K11)+(Jul!M11*Jul!K11)+(Ago!M11*Ago!K11)+(Set!M11*Set!K11)+(Out!M11*Out!K11)+(Nov!M11*Nov!K11)+(Dez!M11*Dez!K11)","v":0}]
[null,"Fêmeas mamando",{"$f":"Jan!K12+Fev!K12+Mar!K12+Abr!K12+Mai!K12+Jun!K12+Jul!K12+Ago!K12+Set!K12+Out!K12+Nov!K12+Dez!K12","v":0},{"$f":"IF(C100=0,0,((Jan!L12*Jan!K12)+(Fev!L12*Fev!K12)+(Mar!L12*Mar!K12)+(Abr!L12*Abr!K12)+(Mai!L12*Mai!K12)+(Jun!L12*Jun!K12)+(Jul!L12*Jul!K12)+(Ago!L12*Ago!K12)+(Set!L12*Set!K12)+(Out!L12*Out!K12)+(Nov!L12*Nov!K12)+(Dez!L12*Dez!K12))/C100)","v":0},{"$f":"(Jan!M12*Jan!K12)+(Fev!M12*Fev!K12)+(Mar!M12*Mar!K12)+(Abr!M12*Abr!K12)+(Mai!M12*Mai!K12)+(Jun!M12*Jun!K12)+(Jul!M12*Jul!K12)+(Ago!M12*Ago!K12)+(Set!M12*Set!K12)+(Out!M12*Out!K12)+(Nov!M12*Nov!K12)+(Dez!M12*Dez!K12)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para venda",{"$f":"Jan!K14+Fev!K14+Mar!K14+Abr!K14+Mai!K14+Jun!K14+Jul!K14+Ago!K14+Set!K14+Out!K14+Nov!K14+Dez!K14","v":0},{"$f":"IF(C102=0,0,((Jan!L14*Jan!K14)+(Fev!L14*Fev!K14)+(Mar!L14*Mar!K14)+(Abr!L14*Abr!K14)+(Mai!L14*Mai!K14)+(Jun!L14*Jun!K14)+(Jul!L14*Jul!K14)+(Ago!L14*Ago!K14)+(Set!L14*Set!K14)+(Out!L14*Out!K14)+(Nov!L14*Nov!K14)+(Dez!L14*Dez!K14))/C102)","v":0},{"$f":"(Jan!M14*Jan!K14)+(Fev!M14*Fev!K14)+(Mar!M14*Mar!K14)+(Abr!M14*Abr!K14)+(Mai!M14*Mai!K14)+(Jun!M14*Jun!K14)+(Jul!M14*Jul!K14)+(Ago!M14*Ago!K14)+(Set!M14*Set!K14)+(Out!M14*Out!K14)+(Nov!M14*Nov!K14)+(Dez!M14*Dez!K14)","v":0}]
[null,"Matrizes para venda",{"$f":"Jan!K15+Fev!K15+Mar!K15+Abr!K15+Mai!K15+Jun!K15+Jul!K15+Ago!K15+Set!K15+Out!K15+Nov!K15+Dez!K15","v":0},{"$f":"IF(C103=0,0,((Jan!L15*Jan!K15)+(Fev!L15*Fev!K15)+(Mar!L15*Mar!K15)+(Abr!L15*Abr!K15)+(Mai!L15*Mai!K15)+(Jun!L15*Jun!K15)+(Jul!L15*Jul!K15)+(Ago!L15*Ago!K15)+(Set!L15*Set!K15)+(Out!L15*Out!K15)+(Nov!L15*Nov!K15)+(Dez!L15*Dez!K15))/C103)","v":0},{"$f":"(Jan!M15*Jan!K15)+(Fev!M15*Fev!K15)+(Mar!M15*Mar!K15)+(Abr!M15*Abr!K15)+(Mai!M15*Mai!K15)+(Jun!M15*Jun!K15)+(Jul!M15*Jul!K15)+(Ago!M15*Ago!K15)+(Set!M15*Set!K15)+(Out!M15*Out!K15)+(Nov!M15*Nov!K15)+(Dez!M15*Dez!K15)","v":0}]
[null,"Total",{"$f":"SUM(C91:C103)","v":0},{"$f":"IF(C104=0,0,((C91*D91)+(C92*D92)+(C93*D93)+(C94*D94)+(C95*D95)+(C96*D96)+(C97*D97)+(C98*D98)+(C99*D99)+(C100*D100)+(C102*D102)+(C103*D103))/C104)","v":0},{"$f":"SUM(E91:E103)","v":0}]
[]
[null,"Morte de gado no período","Quantidade","Peso médio Kg"]
[null,"Fêmeas + 36 meses ou matrizes desc.",{"$f":"Jan!C19+Fev!C19+Mar!C19+Abr!C19+Mai!C19+Jun!C19+Jul!C19+Ago!C19+Set!C19+Out!C19+Nov!C19+Dez!C19","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Jan!C20+Fev!C20+Mar!C20+Abr!C20+Mai!C20+Jun!C20+Jul!C20+Ago!C20+Set!C20+Out!C19+Nov!C20+Dez!C20","v":0}]
[null,"Machos + 36 meses ou touros desc.",{"$f":"Jan!C21+Fev!C21+Mar!C21+Abr!C21+Mai!C21+Jun!C21+Jul!C21+Ago!C21+Set!C21+Out!C21+Nov!C21+Dez!C21","v":0}]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Jan!C22+Fev!C22+Mar!C22+Abr!C22+Mai!C22+Jun!C22+Jul!C22+Ago!C22+Set!C22+Out!C22+Nov!C22+Dez!C22","v":0}]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jan!C23+Fev!C23+Mar!C23+Abr!C23+Mai!C23+Jun!C23+Jul!C23+Ago!C23+Set!C23+Out!C23+Nov!C23+Dez!C23","v":0}]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jan!C24+Fev!C24+Mar!C24+Abr!C24+Mai!C24+Jun!C24+Jul!C24+Ago!C24+Set!C24+Out!C24+Nov!C24+Dez!C24","v":0}]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jan!C25+Fev!C25+Mar!C25+Abr!C25+Mai!C25+Jun!C25+Jul!C25+Ago!C25+Set!C25+Out!C25+Nov!C25+Dez!C25","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jan!C26+Fev!C26+Mar!C26+Abr!C26+Mai!C26+Jun!C26+Jul!C26+Ago!C26+Set!C26+Out!C26+Nov!C26+Dez!C26","v":0}]
[null,"Machos mamando",{"$f":"Jan!C27+Fev!C27+Mar!C27+Abr!C27+Mai!C27+Jun!C27+Jul!C27+Ago!C27+Set!C27+Out!C27+Nov!C27+Dez!C27","v":0}]
[null,"Fêmeas mamando",{"$f":"Jan!C28+Fev!C28+Mar!C28+Abr!C28+Mai!C28+Jun!C28+Jul!C28+Ago!C28+Set!C28+Out!C28+Nov!C28+Dez!C28","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Jan!C30+Fev!C30+Mar!C30+Abr!C30+Mai!C30+Jun!C30+Jul!C30+Ago!C30+Set!C30+Out!C30+Nov!C30+Dez!C30","v":0}]
[null,"Matriz para produção",{"$f":"Jan!C31+Fev!C31+Mar!C31+Abr!C31+Mai!C31+Jun!C31+Jul!C31+Ago!C31+Set!C31+Out!C31+Nov!C31+Dez!C31","v":0}]
[null,"Touros para venda",{"$f":"Jan!C32+Fev!C32+Mar!C32+Abr!C32+Mai!C32+Jun!C32+Jul!C32+Ago!C32+Set!C32+Out!C32+Nov!C32+Dez!C32","v":0}]
[null,"Matrizes para venda",{"$f":"Jan!C33+Fev!C33+Mar!C33+Abr!C33+Mai!C33+Jun!C33+Jul!C33+Ago!C33+Set!C33+Out!C33+Nov!C33+Dez!C33","v":0}]
[null,"Total",{"$f":"SUM(C107:C121)","v":0}]
[]
[null,"Total da evolução do gado","Quantidade","Peso médio Kg"]
[null,"Matrizes descartadas",{"$f":"Jan!C37+Fev!C37+Mar!C37+Abr!C37+Mai!C37+Jun!C37+Jul!C37+Ago!C37+Set!C37+Out!C37+Nov!C37+Dez!C37","v":0},{"$f":"IF(C125=0,0,((Jan!D37*Jan!C37)+(Fev!D37*Fev!C37)+(Mar!D37*Mar!C37)+(Abr!D37*Abr!C37)+(Mai!D37*Mai!C37)+(Jun!D37*Jun!C37)+(Jul!D37*Jul!C37)+(Ago!D37*Ago!C37)+(Set!D37*Set!C37)+(Out!D37*Out!C37)+(Nov!D37*Nov!C37)+(Dez!D37*Dez!C37))/C125)","v":0}]
[null,"Fêmeas que atingiram 36 meses",{"$f":"Jan!C38+Fev!C38+Mar!C38+Abr!C38+Mai!C38+Jun!C38+Jul!C38+Ago!C38+Set!C38+Out!C38+Nov!C38+Dez!C38","v":0},{"$f":"IF(C126=0,0,((Jan!D38*Jan!C38)+(Fev!D38*Fev!C38)+(Mar!D38*Mar!C38)+(Abr!D38*Abr!C38)+(Mai!D38*Mai!C38)+(Jun!D38*Jun!C38)+(Jul!D38*Jul!C38)+(Ago!D38*Ago!C38)+(Set!D38*Set!C38)+(Out!D38*Out!C38)+(Nov!D38*Nov!C38)+(Dez!D38*Dez!C38))/C126)","v":0}]
[null,"Fêmeas que atingiram 24 meses e que serão destinadas a engorda",{"$f":"Jan!C39+Fev!C39+Mar!C39+Abr!C39+Mai!C39+Jun!C39+Jul!C39+Ago!C39+Set!C39+Out!C39+Nov!C39+Dez!C39","v":0},{"$f":"IF(C127=0,0,((Jan!D39*Jan!C39)+(Fev!D39*Fev!C39)+(Mar!D39*Mar!C39)+(Abr!D39*Abr!C39)+(Mai!D39*Mai!C39)+(Jun!D39*Jun!C39)+(Jul!D39*Jul!C39)+(Ago!D39*Ago!C39)+(Set!D39*Set!C39)+(Out!D39*Out!C39)+(Nov!D39*Nov!C39)+(Dez!D39*Dez!C39))/C127)","v":0}]
[null,"Touros descartados",{"$f":"Jan!C40+Fev!C40+Mar!C40+Abr!C40+Mai!C40+Jun!C40+Jul!C40+Ago!C40+Set!C40+Out!C40+Nov!C40+Dez!C40","v":0},{"$f":"IF(C128=0,0,((Jan!D40*Jan!C40)+(Fev!D40*Fev!C40)+(Mar!D40*Mar!C40)+(Abr!D40*Abr!C40)+(Mai!D40*Mai!C40)+(Jun!D40*Jun!C40)+(Jul!D40*Jul!C40)+(Ago!D40*Ago!C40)+(Set!D40*Set!C40)+(Out!D40*Out!C40)+(Nov!D40*Nov!C40)+(Dez!D40*Dez!C40))/C128)","v":0}]
[null,"Machos que atingiram 36 meses",{"$f":"Jan!C41+Fev!C41+Mar!C41+Abr!C41+Mai!C41+Jun!C41+Jul!C41+Ago!C41+Set!C41+Out!C41+Nov!C41+Dez!C41","v":0},{"$f":"IF(C129=0,0,((Jan!D41*Jan!C41)+(Fev!D41*Fev!C41)+(Mar!D41*Mar!C41)+(Abr!D41*Abr!C41)+(Mai!D41*Mai!C41)+(Jun!D41*Jun!C41)+(Jul!D41*Jul!C41)+(Ago!D41*Ago!C41)+(Set!D41*Set!C41)+(Out!D41*Out!C41)+(Nov!D41*Nov!C41)+(Dez!D41*Dez!C41))/C129)","v":0}]
[null,"Machos que atingiram 24 meses e que serão destinados a engorda",{"$f":"Jan!C42+Fev!C42+Mar!C42+Abr!C42+Mai!C42+Jun!C42+Jul!C42+Ago!C42+Set!C42+Out!C42+Nov!C42+Dez!C42","v":0},{"$f":"IF(C130=0,0,((Jan!D42*Jan!C42)+(Fev!D42*Fev!C42)+(Mar!D42*Mar!C42)+(Abr!D42*Abr!C42)+(Mai!D42*Mai!C42)+(Jun!D42*Jun!C42)+(Jul!D42*Jul!C42)+(Ago!D42*Ago!C42)+(Set!D42*Set!C42)+(Out!D42*Out!C42)+(Nov!D42*Nov!C42)+(Dez!D42*Dez!C42))/C130)","v":0}]
[null,"Total machos que atingiram 12 meses mas ainda estão na fase de recria",{"$f":"Jan!C43+Fev!C43+Mar!C43+Abr!C43+Mai!C43+Jun!C43+Jul!C43+Ago!C43+Set!C43+Out!C43+Nov!C43+Dez!C43","v":0},{"$f":"IF(C131=0,0,((Jan!D43*Jan!C43)+(Fev!D43*Fev!C43)+(Mar!D43*Mar!C43)+(Abr!D43*Abr!C43)+(Mai!D43*Mai!C43)+(Jun!D43*Jun!C43)+(Jul!D43*Jul!C43)+(Ago!D43*Ago!C43)+(Set!D43*Set!C43)+(Out!D43*Out!C43)+(Nov!D43*Nov!C43)+(Dez!D43*Dez!C43))/C131)","v":0}]
[null,"Total fêmeas que atingiram 12 meses mas ainda estão na fase de recria",{"$f":"Jan!C44+Fev!C44+Mar!C44+Abr!C44+Mai!C44+Jun!C44+Jul!C44+Ago!C44+Set!C44+Out!C44+Nov!C44+Dez!C44","v":0},{"$f":"IF(C132=0,0,((Jan!D44*Jan!C44)+(Fev!D44*Fev!C44)+(Mar!D44*Mar!C44)+(Abr!D44*Abr!C44)+(Mai!D44*Mai!C44)+(Jun!D44*Jun!C44)+(Jul!D44*Jul!C44)+(Ago!D44*Ago!C44)+(Set!D44*Set!C44)+(Out!D44*Out!C44)+(Nov!D44*Nov!C44)+(Dez!D44*Dez!C44))/C132)","v":0}]
[null,"Total de machos que foram desmamados no período",{"$f":"Jan!C45+Fev!C45+Mar!C45+Abr!C45+Mai!C45+Jun!C45+Jul!C45+Ago!C45+Set!C45+Out!C45+Nov!C45+Dez!C45","v":0},{"$f":"IF(C133=0,0,((Jan!D45*Jan!C45)+(Fev!D45*Fev!C45)+(Mar!D45*Mar!C45)+(Abr!D45*Abr!C45)+(Mai!D45*Mai!C45)+(Jun!D45*Jun!C45)+(Jul!D45*Jul!C45)+(Ago!D45*Ago!C45)+(Set!D45*Set!C45)+(Out!D45*Out!C45)+(Nov!D45*Nov!C45)+(Dez!D45*Dez!C45))/C133)","v":0}]
[null,"Total de fêmeas que foram desmamadas no período",{"$f":"Jan!C46+Fev!C46+Mar!C46+Abr!C46+Mai!C46+Jun!C46+Jul!C46+Ago!C46+Set!C46+Out!C46+Nov!C46+Dez!C46","v":0},{"$f":"IF(C134=0,0,((Jan!D46*Jan!C46)+(Fev!D46*Fev!C46)+(Mar!D46*Mar!C46)+(Abr!D46*Abr!C46)+(Mai!D46*Mai!C46)+(Jun!D46*Jun!C46)+(Jul!D46*Jul!C46)+(Ago!D46*Ago!C46)+(Set!D46*Set!C46)+(Out!D46*Out!C46)+(Nov!D46*Nov!C46)+(Dez!D46*Dez!C46))/C134)","v":0}]
[null,"Nascimento de machos no período",{"$f":"Jan!C47+Fev!C47+Mar!C47+Abr!C47+Mai!C47+Jun!C47+Jul!C47+Ago!C47+Set!C47+Out!C47+Nov!C47+Dez!C47","v":0},{"$f":"IF(C135=0,0,((Jan!D47*Jan!C47)+(Fev!D47*Fev!C47)+(Mar!D47*Mar!C47)+(Abr!D47*Abr!C47)+(Mai!D47*Mai!C47)+(Jun!D47*Jun!C47)+(Jul!D47*Jul!C47)+(Ago!D47*Ago!C47)+(Set!D47*Set!C47)+(Out!D47*Out!C47)+(Nov!D47*Nov!C47)+(Dez!D47*Dez!C47))/C135)","v":0}]
[null,"Nascimento de fêmeas no período",{"$f":"Jan!C48+Fev!C48+Mar!C48+Abr!C48+Mai!C48+Jun!C48+Jul!C48+Ago!C48+Set!C48+Out!C48+Nov!C48+Dez!C48","v":0},{"$f":"IF(C136=0,0,((Jan!D48*Jan!C48)+(Fev!D48*Fev!C48)+(Mar!D48*Mar!C48)+(Abr!D48*Abr!C48)+(Mai!D48*Mai!C48)+(Jun!D48*Jun!C48)+(Jul!D48*Jul!C48)+(Ago!D48*Ago!C48)+(Set!D48*Set!C48)+(Out!D48*Out!C48)+(Nov!D48*Nov!C48)+(Dez!D48*Dez!C48))/C136)","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Total de animais que foram selecionados touros para a produção",{"$f":"Jan!C50+Fev!C50+Mar!C50+Abr!C50+Mai!C50+Jun!C50+Jul!C50+Ago!C50+Set!C50+Out!C50+Nov!C50+Dez!C50","v":0},{"$f":"IF(C138=0,0,((Jan!D50*Jan!C50)+(Fev!D50*Fev!C50)+(Mar!D50*Mar!C50)+(Abr!D50*Abr!C50)+(Mai!D50*Mai!C50)+(Jun!D50*Jun!C50)+(Jul!D50*Jul!C50)+(Ago!D50*Ago!C50)+(Set!D50*Set!C50)+(Out!D50*Out!C50)+(Nov!D50*Nov!C50)+(Dez!D50*Dez!C50))/C138)","v":0}]
[null,"Total de animais que foram selecionadas matrizes para a produção",{"$f":"Jan!C51+Fev!C51+Mar!C51+Abr!C51+Mai!C51+Jun!C51+Jul!C51+Ago!C51+Set!C51+Out!C51+Nov!C51+Dez!C51","v":0},{"$f":"IF(C139=0,0,((Jan!D51*Jan!C51)+(Fev!D51*Fev!C51)+(Mar!D51*Mar!C51)+(Abr!D51*Abr!C51)+(Mai!D51*Mai!C51)+(Jun!D51*Jun!C51)+(Jul!D51*Jul!C51)+(Ago!D51*Ago!C51)+(Set!D51*Set!C51)+(Out!D51*Out!C51)+(Nov!D51*Nov!C51)+(Dez!D51*Dez!C51))/C139)","v":0}]
[null,"Total de animais que foram selecionados touros para venda",{"$f":"Jan!C52+Fev!C52+Mar!C52+Abr!C52+Mai!C52+Jun!C52+Jul!C52+Ago!C52+Set!C52+Out!C52+Nov!C52+Dez!C52","v":0},{"$f":"IF(C140=0,0,((Jan!D52*Jan!C52)+(Fev!D52*Fev!C52)+(Mar!D52*Mar!C52)+(Abr!D52*Abr!C52)+(Mai!D52*Mai!C52)+(Jun!D52*Jun!C52)+(Jul!D52*Jul!C52)+(Ago!D52*Ago!C52)+(Set!D52*Set!C52)+(Out!D52*Out!C52)+(Nov!D52*Nov!C52)+(Dez!D52*Dez!C52))/C140)","v":0}]
[null,"Total de animais que foram selecionados matrizes para venda",{"$f":"Jan!C53+Fev!C53+Mar!C53+Abr!C53+Mai!C53+Jun!C53+Jul!C53+Ago!C53+Set!C53+Out!C53+Nov!C53+Dez!C53","v":0},{"$f":"IF(C141=0,0,((Jan!D53*Jan!C53)+(Fev!D53*Fev!C53)+(Mar!D53*Mar!C53)+(Abr!D53*Abr!C53)+(Mai!D53*Mai!C53)+(Jun!D53*Jun!C53)+(Jul!D53*Jul!C53)+(Ago!D53*Ago!C53)+(Set!D53*Set!C53)+(Out!D53*Out!C53)+(Nov!D53*Nov!C53)+(Dez!D53*Dez!C53))/C141)","v":0}]
[null,"Total",{"$f":"SUM(C125:C141)","v":0},{"$f":"IF(C142=0,0,((C125*D125)+(C127*D127)+(C128*D128)+(C130*D130)+(C131*D131)+(C132*D132)+(C133*D133)+(C134*D134)+(C135*D135)+(C136*D136)+(C138*D138)+(C139*D139))/C142)","v":0}]

{"sheet":"Mapa Financeiro","index":13,"n_rows":282,"n_cols":14,"rows_kept":282,"cut":false,"hidden":false,"merged":[]}
[]
[null,"custos  operacionais","Janeiro","Fevereiro","Março","Abril","Maio","Junho","Julho","Agosto","Setembro","Outubro","Novembro","Dezembro"]
[null,"I.equipamentos","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$T105","v":0},{"$f":"'Fin Fev'!$T105","v":0},{"$f":"'Fin Mar'!$T105","v":0},{"$f":"'Fin Abr'!$T105","v":0},{"$f":"'Fin Mai'!$T105","v":0},{"$f":"'Fin Jun'!$T105","v":0},{"$f":"'Fin Jul'!$T105","v":0},{"$f":"'Fin Ago'!$T105","v":0},{"$f":"'Fin Set'!$T105","v":0},{"$f":"'Fin Out'!$T105","v":0},{"$f":"'Fin Nov'!$T105","v":0},{"$f":"'Fin Dez'!$T105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Total de equipamentos",{"$f":"SUM(C4:C28)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"II. Suplementação","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$U105","v":0},{"$f":"'Fin Fev'!$U105","v":0},{"$f":"'Fin Mar'!$U105","v":0},{"$f":"'Fin Abr'!$U105","v":0},{"$f":"'Fin Mai'!$U105","v":0},{"$f":"'Fin Jun'!$U105","v":0},{"$f":"'Fin Jul'!$U105","v":0},{"$f":"'Fin Ago'!$U105","v":0},{"$f":"'Fin Set'!$U105","v":0},{"$f":"'Fin Out'!$U105","v":0},{"$f":"'Fin Nov'!$U105","v":0},{"$f":"'Fin Dez'!$U105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Total alimentação",{"$f":"SUM(C31:C55)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"III. Reprodução","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$V105","v":0},{"$f":"'Fin Fev'!$V105","v":0},{"$f":"'Fin Mar'!$V105","v":0},{"$f":"'Fin Abr'!$V105","v":0},{"$f":"'Fin Mai'!$V105","v":0},{"$f":"'Fin Jun'!$V105","v":0},{"$f":"'Fin Jul'!$V105","v":0},{"$f":"'Fin Ago'!$V105","v":0},{"$f":"'Fin Set'!$V105","v":0},{"$f":"'Fin Out'!$V105","v":0},{"$f":"'Fin Nov'!$V105","v":0},{"$f":"'Fin Dez'!$V105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Total reprodução",{"$f":"SUM(C58:C82)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"IV Administração","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$W105","v":0},{"$f":"'Fin Fev'!$W105","v":0},{"$f":"'Fin Mar'!$W105","v":0},{"$f":"'Fin Abr'!$W105","v":0},{"$f":"'Fin Mai'!$W105","v":0},{"$f":"'Fin Jun'!$W105","v":0},{"$f":"'Fin Jul'!$W105","v":0},{"$f":"'Fin Ago'!$W105","v":0},{"$f":"'Fin Set'!$W105","v":0},{"$f":"'Fin Out'!$W105","v":0},{"$f":"'Fin Nov'!$W105","v":0},{"$f":"'Fin Dez'!$W105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Total administração",{"$f":"SUM(C85:C109)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"V Manutenção de instalações","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$X105","v":0},{"$f":"'Fin Fev'!$X105","v":0},{"$f":"'Fin Mar'!$X105","v":0},{"$f":"'Fin Abr'!$X105","v":0},{"$f":"'Fin Mai'!$X105","v":0},{"$f":"'Fin Jun'!$X105","v":0},{"$f":"'Fin Jul'!$X105","v":0},{"$f":"'Fin Ago'!$X105","v":0},{"$f":"'Fin Set'!$X105","v":0},{"$f":"'Fin Out'!$X105","v":0},{"$f":"'Fin Nov'!$X105","v":0},{"$f":"'Fin Dez'!$X105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Total de instalações",{"$f":"SUM(C112:C136)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"VI. Mão de obra","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$Y105","v":0},{"$f":"'Fin Fev'!$Y105","v":0},{"$f":"'Fin Mar'!$Y105","v":0},{"$f":"'Fin Abr'!$Y105","v":0},{"$f":"'Fin Mai'!$Y105","v":0},{"$f":"'Fin Jun'!$Y105","v":0},{"$f":"'Fin Jul'!$Y105","v":0},{"$f":"'Fin Ago'!$Y105","v":0},{"$f":"'Fin Set'!$Y105","v":0},{"$f":"'Fin Out'!$Y105","v":0},{"$f":"'Fin Nov'!$Y105","v":0},{"$f":"'Fin Dez'!$Y105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Total de mão de obra",{"$f":"SUM(C139:C163)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"VII. Sanidade","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$Z105","v":0},{"$f":"'Fin Fev'!$Z105","v":0},{"$f":"'Fin Mar'!$Z105","v":0},{"$f":"'Fin Abr'!$Z105","v":0},{"$f":"'Fin Mai'!$Z105","v":0},{"$f":"'Fin Jun'!$Z105","v":0},{"$f":"'Fin Jul'!$Z105","v":0},{"$f":"'Fin Ago'!$Z105","v":0},{"$f":"'Fin Set'!$Z105","v":0},{"$f":"'Fin Out'!$Z105","v":0},{"$f":"'Fin Nov'!$Z105","v":0},{"$f":"'Fin Dez'!$Z105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"Total de sanidade",{"$f":"SUM(C166:C190)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"VIII. Pastagens","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$AA105","v":0},{"$f":"'Fin Fev'!$AA105","v":0},{"$f":"'Fin Mar'!$AA105","v":0},{"$f":"'Fin Abr'!$AA105","v":0},{"$f":"'Fin Mai'!$AA105","v":0},{"$f":"'Fin Jun'!$AA105","v":0},{"$f":"'Fin Jul'!$AA105","v":0},{"$f":"'Fin Ago'!$AA105","v":0},{"$f":"'Fin Set'!$AA105","v":0},{"$f":"'Fin Out'!$AA105","v":0},{"$f":"'Fin Nov'!$AA105","v":0},{"$f":"'Fin Dez'!$AA105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[null,"total de pastagens",{"$f":"SUM(C193:C217)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total de gastos no mês:",{"$f":"C218+C191+C164+C137+C110+C83+C56+C29","v":0},{"$f":"D218+D191+D164+D137+D110+D83+D56+D29","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total geral de gastos:",{"$f":"SUM(C220:N220)","v":0}]
[]
[null,"IX. Investimentos","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$AB105","v":0},{"$f":"'Fin Fev'!$AB105","v":0},{"$f":"'Fin Mar'!$AB105","v":0},{"$f":"'Fin Abr'!$AB105","v":0},{"$f":"'Fin Mai'!$AB105","v":0},{"$f":"'Fin Jun'!$AB105","v":0},{"$f":"'Fin Jul'!$AB105","v":0},{"$f":"'Fin Ago'!$AB105","v":0},{"$f":"'Fin Set'!$AB105","v":0},{"$f":"'Fin Out'!$AB105","v":0},{"$f":"'Fin Nov'!$AB105","v":0},{"$f":"'Fin Dez'!$AB105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,"total de investimentos",{"$f":"SUM(C225:C234)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total geral de investimentos:",{"$f":"SUM(C235:N235)","v":0}]
[]
[null,"X. Outras Receitas","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$AC105","v":0},{"$f":"'Fin Fev'!$AC105","v":0},{"$f":"'Fin Mar'!$AC105","v":0},{"$f":"'Fin Abr'!$AC105","v":0},{"$f":"'Fin Mai'!$AC105","v":0},{"$f":"'Fin Jun'!$AC105","v":0},{"$f":"'Fin Jul'!$AC105","v":0},{"$f":"'Fin Ago'!$AC105","v":0},{"$f":"'Fin Set'!$AC105","v":0},{"$f":"'Fin Out'!$AC105","v":0},{"$f":"'Fin Nov'!$AC105","v":0},{"$f":"'Fin Dez'!$AC105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,"total de receitas",{"$f":"SUM(C240:C249)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total geral de outras receitas:",{"$f":"SUM(C250:N250)","v":0}]
[]
[null,"XI. Rec. de financiamentos","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$AD105","v":0},{"$f":"'Fin Fev'!$AD105","v":0},{"$f":"'Fin Mar'!$AD105","v":0},{"$f":"'Fin Abr'!$AD105","v":0},{"$f":"'Fin Mai'!$AD105","v":0},{"$f":"'Fin Jun'!$AD105","v":0},{"$f":"'Fin Jul'!$AD105","v":0},{"$f":"'Fin Ago'!$AD105","v":0},{"$f":"'Fin Set'!$AD105","v":0},{"$f":"'Fin Out'!$AD105","v":0},{"$f":"'Fin Nov'!$AD105","v":0},{"$f":"'Fin Dez'!$AD105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,"total de rec. de financiamentos",{"$f":"SUM(C255:C264)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total de rec. de financiamentos:",{"$f":"SUM(C265:N265)","v":0}]
[]
[null,"XII. Pag. de financiamentos","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor","Valor"]
[1,"∑ lançamento formulário",{"$f":"'Fin Jan'!$AE105","v":0},{"$f":"'Fin Fev'!$AE105","v":0},{"$f":"'Fin Mar'!$AE105","v":0},{"$f":"'Fin Abr'!$AE105","v":0},{"$f":"'Fin Mai'!$AE105","v":0},{"$f":"'Fin Jun'!$AE105","v":0},{"$f":"'Fin Jul'!$AE105","v":0},{"$f":"'Fin Ago'!$AE105","v":0},{"$f":"'Fin Set'!$AE105","v":0},{"$f":"'Fin Out'!$AE105","v":0},{"$f":"'Fin Nov'!$AE105","v":0},{"$f":"'Fin Dez'!$AE105","v":0}]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,"total de pag. de financiamentos",{"$f":"SUM(C270:C279)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total de pag. de financiamentos:",{"$f":"SUM(C280:N280)","v":0}]

{"sheet":"Relação de patrimônio","index":14,"n_rows":127,"n_cols":16,"rows_kept":127,"cut":false,"hidden":false,"merged":[[3,4,3,5],[81,4,81,5],[50,4,50,5],[90,4,90,5]]}
[]
[null,"1. INSTALAÇÕES E BENFEITORIAS"]
[null,null,null,null,null,null,null,"Utilização"]
[null,null,null,null,"Valor",null,null,"na bovinocultura",null,"Valor a","Amortizável","Correspondente",null,"Valor do"]
[null,null,null,null,"Inicial","Residual","Vida útil","de corte",null,"amortizar","por mês","a atividade",null,"Investimento"]
[null,"Itens","Unidade","Quantidade","R$/unidade","%","Anos","%"]
[null,null,null,null,null,null,null,1,null,{"$f":"(E7-(E7*F7))*D7","v":0},{"$f":"IF(G7=0,0,J7/(G7*12))","v":0},{"$f":"K7*H7","v":0},null,{"$f":"D7*E7","v":0}]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,{"$f":"IF(G29=0,0,J29/(G29*12))","v":0},0,null,{"$f":"D29*E29","v":0}]
[null,null,null,null,null,null,null,1,null,0,{"$f":"IF(G30=0,0,J30/(G30*12))","v":0},0,null,{"$f":"D30*E30","v":0}]
[null,null,null,null,null,null,null,1,null,0,{"$f":"IF(G31=0,0,J31/(G31*12))","v":0},0,null,{"$f":"D31*E31","v":0}]
[null,null,null,null,null,null,null,1,null,0,{"$f":"IF(G32=0,0,J32/(G32*12))","v":0},0,null,{"$f":"D32*E32","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J7:J32)","v":0},{"$f":"SUM(K7:K32)","v":0},{"$f":"SUM(L7:L32)","v":0},null,{"$f":"SUM(N7:N32)","v":0}]
[null,"2. Valor da terra"]
[null,null,null,"Valor","Utilização"]
[null,null,"Quantidade","Área útil","meses",null,null,null,null,"Valor","Usado","Amortizável",null,"Valor do"]
[null,"Total de pastos próprios","Ha","R$/ha","no ano",null,null,null,null,"total","no ano","por mês",null,"Investimento"]
[null,null,null,null,{"$f":"P38","v":6},null,null,null,null,{"$f":"C38*D38","v":0},{"$f":"J38/12*E38","v":0},{"$f":"K38/12","v":0},null,{"$f":"K38","v":0},null,6]
[null,null,null,null,{"$f":"P39","v":6},null,null,null,null,{"$f":"C39*D39","v":0},{"$f":"J39/12*E39","v":0},{"$f":"K39/12","v":0},null,{"$f":"K39","v":0},null,6]
[null,null,null,null,6,null,null,null,null,0,0,0,null,0,null,6]
[null,null,null,null,8,null,null,null,null,0,0,0,null,0,null,8]
[null,null,null,null,8,null,null,null,null,0,0,0,null,0,null,8]
[null,null,null,null,8,null,null,null,null,0,0,0,null,0,null,8]
[null,null,null,null,12,null,null,null,null,0,0,0,null,0,null,12]
[null,null,null,null,12,null,null,null,null,0,0,0,null,0,null,12]
[null,null,null,null,12,null,null,null,null,0,0,0,null,0,null,12]
[null,null,null,null,12,null,null,null,null,0,0,0,null,{"$f":"K47","v":0},null,12]
[null,"Total",{"$f":"SUM(C38:C47)","v":0},null,null,null,null,null,null,{"$f":"SUM(J38:J47)","v":0},{"$f":"SUM(K38:K47)","v":0},{"$f":"SUM(L38:L47)","v":0},null,{"$f":"SUM(N38:N47)","v":0}]
[null,"3. MÁQUINAS E EQUIPAMENTOS"]
[null,null,null,null,null,null,null,"Utilização"]
[null,null,null,null,"Valor",null,null,"na bovinocultura",null,"Valor a","Amortizável","Correspondente",null,"Valor do"]
[null,null,null,null,"Inicial","Residual","Vida útil","de corte",null,"amortizar","por mês","a atividade",null,"Investimento"]
[null,"Itens","Unidade","Quantidade","R$/unidade","%","Anos","%"]
[null,null,null,null,null,null,null,1,null,{"$f":"(E54-(E54*F54))*D54","v":0},{"$f":"IF(G54=0,0,J54/(G54*12))","v":0},{"$f":"K54*H54","v":0},null,{"$f":"D54*E54","v":0}]
[null,null,null,null,null,null,null,1,null,{"$f":"(E55-(E55*F55))*D55","v":0},{"$f":"IF(G55=0,0,J55/(G55*12))","v":0},{"$f":"K55*H55","v":0},null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,0.8,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J54:J79)","v":0},{"$f":"SUM(K54:K79)","v":0},{"$f":"SUM(L54:L79)","v":0},null,{"$f":"SUM(N54:N79)","v":0}]
[null,"4. REPRODUTORES (touros)"]
[null,null,null,null,"Valor"]
[null,null,null,null,"Inicial","Residual","Vida útil",null,null,"Valor a","Amortizável",null,null,"Valor do"]
[null,"Categoria",null,"Cab.","R$/cab.","R$","Anos",null,null,"amortizar","por mês",null,null,"Investimento"]
[null,"Touros existentes",null,{"$f":"'Saldo inicial'!C14","v":0},{"$f":"'Saldo inicial'!E14","v":0},{"$f":"Dez!E59","v":0},5,null,null,{"$f":"(E85-F85)*(D85+D86-D87)","v":0},{"$f":"IF(G85=0,0,J85/(G85*12))","v":0},null,null,{"$f":"D85*E85","v":0}]
[null,"Touros comprados no ano",null,{"$f":"Dez!C86","v":0}]
[null,"Touros descartados no ano",null,{"$f":"Dez!C128","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J85+J86-J87","v":0},{"$f":"K85+K86-K87","v":0},null,null,{"$f":"N85+N86-N87","v":0}]
[null,"5. ADMINISTRAÇÃO"]
[null,null,null,null,null,null,null,"Utilização"]
[null,null,null,null,"Valor",null,null,"na bovinocultura",null,"Valor a","Amortizável","Correspondente",null,"Valor do"]
[null,null,null,null,"Inicial","Residual","Vida útil","de corte",null,"amortizar","por mês","a atividade",null,"Investimento"]
[null,"Itens","Unidade","Quantidade","R$/unidade","%","Anos","%"]
[null,null,null,null,null,null,null,1,null,{"$f":"(E94-(E94*F94))*D94","v":0},{"$f":"IF(G94=0,0,J94/(G94*12))","v":0},{"$f":"K94*H94","v":0},null,{"$f":"D94*E94","v":0}]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,1,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J94:J107)","v":0},{"$f":"SUM(K94:K107)","v":0},{"$f":"SUM(L94:L107)","v":0},null,{"$f":"SUM(N94:N107)","v":0}]
[null,"6. PASTAGENS"]
[null,null,null,"Valor"]
[null,null,"Quantidade","Inicial","Vida útil",null,null,null,null,"Valor a","Amortizável",null,null,"Valor do"]
[null,"Área formada e reformada","Ha","R$/ha","Anos",null,null,null,null,"amortizar","por mês",null,null,"Investimento"]
[null,null,null,null,null,null,null,null,null,{"$f":"(D113*C113)","v":0},{"$f":"IF(E113=0,0,J113/(E113*12))","v":0},null,null,{"$f":"C113*D113","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"(D114*C114)","v":0},0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,null,null,0]
[null,"Total",{"$f":"SUM(C113:C122)","v":0},null,null,null,null,null,null,{"$f":"SUM(J113:J122)","v":0},{"$f":"SUM(K113:K122)","v":0},null,null,{"$f":"SUM(N113:N122)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J123+J108+J88+J80+J48+J33","v":0},null,null,null,{"$f":"N123+N108+N88+N80+N33","v":0}]

{"sheet":"Rel. Fluxo de caixa","index":15,"n_rows":14,"n_cols":13,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Saldo inicial de caixa",0,null,"Saldo final de caixa",{"$f":"M13","v":0}]
["Entradas","Jan.","Fev.","Mar.","Abr.","Mai.","Jun.","Jul.","Ago.","Set.","Out.","Nov.","Dez."]
["Venda de animais",{"$f":"'Fluxo de caixa'!C18","v":0},{"$f":"'Fluxo de caixa'!D18","v":0},{"$f":"'Fluxo de caixa'!E18","v":0},{"$f":"'Fluxo de caixa'!F18","v":0},{"$f":"'Fluxo de caixa'!G18","v":0},{"$f":"'Fluxo de caixa'!H18","v":0},{"$f":"'Fluxo de caixa'!I18","v":0},{"$f":"'Fluxo de caixa'!J18","v":0},{"$f":"'Fluxo de caixa'!K18","v":0},{"$f":"'Fluxo de caixa'!L18","v":0},{"$f":"'Fluxo de caixa'!M18","v":0},{"$f":"'Fluxo de caixa'!N18","v":0}]
["Outras receitas",{"$f":"'Fluxo de caixa'!C20","v":0},{"$f":"'Fluxo de caixa'!D20","v":0},{"$f":"'Fluxo de caixa'!E20","v":0},{"$f":"'Fluxo de caixa'!F20","v":0},{"$f":"'Fluxo de caixa'!G20","v":0},{"$f":"'Fluxo de caixa'!H20","v":0},{"$f":"'Fluxo de caixa'!I20","v":0},{"$f":"'Fluxo de caixa'!J20","v":0},{"$f":"'Fluxo de caixa'!K20","v":0},{"$f":"'Fluxo de caixa'!L20","v":0},{"$f":"'Fluxo de caixa'!M20","v":0},{"$f":"'Fluxo de caixa'!N20","v":0}]
["Obtenção de financiamentos",{"$f":"'Fluxo de caixa'!C21","v":0},{"$f":"'Fluxo de caixa'!D21","v":0},{"$f":"'Fluxo de caixa'!E21","v":0},{"$f":"'Fluxo de caixa'!F21","v":0},{"$f":"'Fluxo de caixa'!G21","v":0},{"$f":"'Fluxo de caixa'!H21","v":0},{"$f":"'Fluxo de caixa'!I21","v":0},{"$f":"'Fluxo de caixa'!J21","v":0},{"$f":"'Fluxo de caixa'!K21","v":0},{"$f":"'Fluxo de caixa'!L21","v":0},{"$f":"'Fluxo de caixa'!M21","v":0},{"$f":"'Fluxo de caixa'!N21","v":0}]
["Total de entradas",{"$f":"SUM(B3:B5)","v":0},{"$f":"SUM(C3:C5)","v":0},0,0,0,0,0,0,0,0,0,0]
["Saídas","Jan.","Fev.","Mar.","Abr.","Mai.","Jun.","Jul.","Ago.","Set.","Out.","Nov.","Dez."]
["Compra de animais",{"$f":"'Fluxo de caixa'!C37","v":0},{"$f":"'Fluxo de caixa'!D37","v":0},{"$f":"'Fluxo de caixa'!E37","v":0},{"$f":"'Fluxo de caixa'!F37","v":0},{"$f":"'Fluxo de caixa'!G37","v":0},{"$f":"'Fluxo de caixa'!H37","v":0},{"$f":"'Fluxo de caixa'!I37","v":0},{"$f":"'Fluxo de caixa'!J37","v":0},{"$f":"'Fluxo de caixa'!K37","v":0},{"$f":"'Fluxo de caixa'!L37","v":0},{"$f":"'Fluxo de caixa'!M37","v":0},{"$f":"'Fluxo de caixa'!N37","v":0}]
["Custos operacionais",{"$f":"'Fluxo de caixa'!C47","v":0},{"$f":"'Fluxo de caixa'!D47","v":0},{"$f":"'Fluxo de caixa'!E47","v":0},{"$f":"'Fluxo de caixa'!F47","v":0},{"$f":"'Fluxo de caixa'!G47","v":0},{"$f":"'Fluxo de caixa'!H47","v":0},{"$f":"'Fluxo de caixa'!I47","v":0},{"$f":"'Fluxo de caixa'!J47","v":0},{"$f":"'Fluxo de caixa'!K47","v":0},{"$f":"'Fluxo de caixa'!L47","v":0},{"$f":"'Fluxo de caixa'!M47","v":0},{"$f":"'Fluxo de caixa'!N47","v":0}]
["Pag. de financiamentos",{"$f":"'Fluxo de caixa'!C49","v":0},{"$f":"'Fluxo de caixa'!D49","v":0},{"$f":"'Fluxo de caixa'!E49","v":0},{"$f":"'Fluxo de caixa'!F49","v":0},{"$f":"'Fluxo de caixa'!G49","v":0},{"$f":"'Fluxo de caixa'!H49","v":0},{"$f":"'Fluxo de caixa'!I49","v":0},{"$f":"'Fluxo de caixa'!J49","v":0},{"$f":"'Fluxo de caixa'!K49","v":0},{"$f":"'Fluxo de caixa'!L49","v":0},{"$f":"'Fluxo de caixa'!M49","v":0},{"$f":"'Fluxo de caixa'!N49","v":0}]
["Investimentos",{"$f":"'Fluxo de caixa'!C60","v":0},{"$f":"'Fluxo de caixa'!D60","v":0},{"$f":"'Fluxo de caixa'!E60","v":0},{"$f":"'Fluxo de caixa'!F60","v":0},{"$f":"'Fluxo de caixa'!G60","v":0},{"$f":"'Fluxo de caixa'!H60","v":0},{"$f":"'Fluxo de caixa'!I60","v":0},{"$f":"'Fluxo de caixa'!J60","v":0},{"$f":"'Fluxo de caixa'!K60","v":0},{"$f":"'Fluxo de caixa'!L60","v":0},{"$f":"'Fluxo de caixa'!M60","v":0},{"$f":"'Fluxo de caixa'!N60","v":0}]
["Total de saídas",{"$f":"SUM(B8:B11)","v":0},{"$f":"SUM(C8:C11)","v":0},0,0,0,0,0,0,0,0,0,0]
["Saldo Final",{"$f":"F1+B6-B12","v":0},{"$f":"B13+C6-C12","v":0},{"$f":"C13+D6-D12","v":0},0,0,0,0,0,0,0,0,0]
[null,"Fluxo de caixa mensal"]

{"sheet":"Resultado financeiro","index":16,"n_rows":73,"n_cols":22,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,10,1,11],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,9]]}
[]
[null,null,"Cria",null,"Recria",null,"Engorda",null,"Touros para Venda",null,"Matrizes para Venda"]
[null,null,"Quantidade","Valor","Quantidade","Valor","Quantidade","Valor","Quantidade","Valor","Quantidade","Valor"]
[null,"Receitas",null,{"$f":"Dez!E99+Dez!E100+Dez!E97+Dez!E98","v":0},null,{"$f":"Dez!E95+Dez!E96","v":0},null,{"$f":"Dez!E91+Dez!E92+Dez!E93+Dez!E94","v":0},null,{"$f":"Dez!E102","v":0},null,{"$f":"Dez!E103","v":0}]
[null,"Total de animais vendidos",{"$f":"Dez!C99+Dez!C100+Dez!C97+Dez!C98","v":0},null,{"$f":"Dez!C95+Dez!C96","v":0},null,{"$f":"Dez!C91+Dez!C92+Dez!C93+Dez!C94","v":0},null,{"$f":"Dez!C102","v":0},null,{"$f":"Dez!C103","v":0}]
[]
[null,"Custo Animais",null,null,null,{"$f":"D10+Dez!E82+Dez!E81+Dez!E80+Dez!E79","v":0},null,{"$f":"IF(H8+J8+L8=0,0,(F10*(H8/(H8+J8+L8)))+Dez!E78+Dez!E77+Dez!E76+Dez!E75)","v":0},null,{"$f":"IF(H8+J8+L8=0,0,F10*(J8/(H8+J8+L8)))","v":0},null,{"$f":"IF(H8+J8+L8=0,0,F10*(L8/(H8+J8+L8)))","v":0}]
[null,"Custos operacionais",null,{"$f":"'Pasto 1'!M112+'Pasto 1'!R112+'Pasto 1'!W112+'Pasto 1'!AB112+'Pasto 1'!AG112+'Pasto 1'!AL112+'Pasto 1'!AQ112+'Pasto 1'!AV112+'Pasto 1'!BA112+'Pasto 1'!BF112+'Pasto 1'!BK112+'Pasto 1'!BP112","v":0},null,{"$f":"'Pasto 1'!N112+'Pasto 1'!S112+'Pasto 1'!X112+'Pasto 1'!AC112+'Pasto 1'!AH112+'Pasto 1'!AM112+'Pasto 1'!AR112+'Pasto 1'!AW112+'Pasto 1'!BB112+'Pasto 1'!BG112+'Pasto 1'!BL112+'Pasto 1'!BQ112","v":0},null,{"$f":"'Pasto 1'!O112+'Pasto 1'!T112+'Pasto 1'!Y112+'Pasto 1'!AD112+'Pasto 1'!AI112+'Pasto 1'!AN112+'Pasto 1'!AS112+'Pasto 1'!AX112+'Pasto 1'!BC112+'Pasto 1'!BH112+'Pasto 1'!BM112+'Pasto 1'!BR112","v":0},null,{"$f":"'Pasto 1'!P112+'Pasto 1'!U112+'Pasto 1'!Z112+'Pasto 1'!AE112+'Pasto 1'!AJ112+'Pasto 1'!AO112+'Pasto 1'!AT112+'Pasto 1'!AY112+'Pasto 1'!BD112+'Pasto 1'!BI112+'Pasto 1'!BN112+'Pasto 1'!BS112","v":0},null,{"$f":"'Pasto 1'!Q112+'Pasto 1'!V112+'Pasto 1'!AA112+'Pasto 1'!AF112+'Pasto 1'!AK112+'Pasto 1'!AP112+'Pasto 1'!AU112+'Pasto 1'!AZ112+'Pasto 1'!BE112+'Pasto 1'!BJ112+'Pasto 1'!BO112+'Pasto 1'!BT112","v":0}]
[null,"Amortizações e depreciações",null,{"$f":"'Pasto 1'!M114+'Pasto 1'!R114+'Pasto 1'!W114+'Pasto 1'!AB114+'Pasto 1'!AG114+'Pasto 1'!AL114+'Pasto 1'!AQ114+'Pasto 1'!AV114+'Pasto 1'!BA114+'Pasto 1'!BF114+'Pasto 1'!BK114+'Pasto 1'!BP114","v":0},null,{"$f":"'Pasto 1'!N114+'Pasto 1'!S114+'Pasto 1'!X114+'Pasto 1'!AC114+'Pasto 1'!AH114+'Pasto 1'!AM114+'Pasto 1'!AR114+'Pasto 1'!AW114+'Pasto 1'!BB114+'Pasto 1'!BG114+'Pasto 1'!BL114+'Pasto 1'!BQ114","v":0},null,{"$f":"'Pasto 1'!O114+'Pasto 1'!T114+'Pasto 1'!Y114+'Pasto 1'!AD114+'Pasto 1'!AI114+'Pasto 1'!AN114+'Pasto 1'!AS114+'Pasto 1'!AX114+'Pasto 1'!BC114+'Pasto 1'!BH114+'Pasto 1'!BM114+'Pasto 1'!BR114","v":0},null,{"$f":"'Pasto 1'!P114+'Pasto 1'!U114+'Pasto 1'!Z114+'Pasto 1'!AE114+'Pasto 1'!AJ114+'Pasto 1'!AO114+'Pasto 1'!AT114+'Pasto 1'!AY114+'Pasto 1'!BD114+'Pasto 1'!BI114+'Pasto 1'!BN114+'Pasto 1'!BS114","v":0},null,{"$f":"'Pasto 1'!Q114+'Pasto 1'!V114+'Pasto 1'!AA114+'Pasto 1'!AF114+'Pasto 1'!AK114+'Pasto 1'!AP114+'Pasto 1'!AU114+'Pasto 1'!AZ114+'Pasto 1'!BE114+'Pasto 1'!BJ114+'Pasto 1'!BO114+'Pasto 1'!BT114","v":0}]
[null,"Total de custos",null,{"$f":"SUM(D5:D9)","v":0},null,{"$f":"SUM(F5:F9)","v":0},null,{"$f":"SUM(H5:H9)","v":0},null,{"$f":"SUM(J5:J9)","v":0},null,{"$f":"SUM(L5:L9)","v":0}]
[null,"Total de animais produzidos",{"$f":"(Dez!C99+Dez!C100)+(Dez!C133+Dez!C134)","v":0},null,{"$f":"(Dez!C141+Dez!C140+Dez!C139+Dez!C138+Dez!C127+Dez!C130)+(Dez!C95+Dez!C96)","v":0},null,{"$f":"Dez!C91+Dez!C92+Dez!C93+Dez!C94","v":0},null,{"$f":"Dez!C102","v":0},null,{"$f":"Dez!C103","v":0}]
[null,"Custo por unidade",null,{"$f":"IF(C11=0,0,D10/C11)","v":0},null,{"$f":"IF(E11=0,0,F10/E11)","v":0},null,{"$f":"IF(G11=0,0,H10/G11)","v":0},null,{"$f":"IF(I11=0,0,J10/I11)","v":0},null,{"$f":"IF(K11=0,0,L10/K11)","v":0}]
[]
[null,"Receita por unidade vendida",null,{"$f":"IF(C5=0,0,D4/C5)","v":0},null,{"$f":"IF(E5=0,0,F4/E5)","v":0},null,{"$f":"IF(G5=0,0,H4/G5)","v":0},null,{"$f":"IF(I5=0,0,J4/I5)","v":0},null,{"$f":"IF(K5=0,0,L4/K5)","v":0}]
[null,"Margem por unidade vendida",null,{"$f":"IF(C5=0,0,D14-D12)","v":0},null,{"$f":"IF(E5=0,0,F14-F12)","v":0},null,{"$f":"IF(G5=0,0,H14-H12)","v":0},null,{"$f":"IF(I5=0,0,J14-J12)","v":0},null,{"$f":"IF(K5=0,0,L14-L12)","v":0}]
[]
[]
[null,"taxa de venda",{"$f":"IF('Saldo inicial'!C18=0,0,Dez!C104/('Saldo inicial'!C18))","v":0},null,null,null,"Total de Amortizações e Depreciações",{"$f":"SUM('Pasto 1'!M114:BR114)","v":0},{"$f":"IF(C24=0,0,H18/C24)","v":0}]
[]
[null,"Total de receitas",{"$f":"Dez!E104+'Mapa Financeiro'!C252","v":0},null,null,null,"Custos totais",{"$f":"C21+C22+H18","v":0}]
[null,"Total de compras",{"$f":"Dez!E88","v":0}]
[null,"Custos operacionais",{"$f":"SUM('Pasto 1'!M112:BR112)","v":0},null,null,null,"Lucro ou prejuízo liquido",{"$f":"(C26-H18)+I42","v":0}]
[null,null,null,null,null,null,"Sobre o capital investido",{"$f":"IF(C24=0,0,H22/(C24))","v":0}]
[null,{"$f":"VLOOKUP(T24,U24:V25,2)","v":"Total de capital investido desconsiderado o valor da terra"},{"$f":"IF(T24=1,'Relação de patrimônio'!N127+H42,'Relação de patrimônio'!N127+'Relação de patrimônio'!N48+H42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,"Total de capital investido desconsiderado o valor da terra"]
[null,null,null,null,null,null,"Rebanho Médio",{"$f":"AVERAGE('Pasto 1'!M139:Y139)","v":0},"Anual","Mensal",null,null,null,null,null,null,null,null,null,null,2,"Total de capital investido considerando o valor da terra"]
[null,"Margem bruta",{"$f":"C20-(C21+C22)","v":0},null,null,null,null,"Custo médio por cabeça",{"$f":"IF(H25=0,0,(C22+H18)/H25)","v":0},{"$f":"I26/12","v":0}]
[null,"Margem bruta com dif. Invent.",{"$f":"C26+I42","v":0}]
[null,"Sobre o capital investido",{"$f":"IF(C24=0,0,C27/C24)","v":0}]
[]
[]
[null,"Taxa de desfrute","Vendas","Compras","Inicial","Taxa de desfrute"]
[null,"Peso:",{"$f":"Dez!D104*Dez!C104","v":0},{"$f":"Dez!D88*Dez!C88","v":0},{"$f":"'Saldo inicial'!D18*'Saldo inicial'!C18","v":0},{"$f":"IF(E32=0,0,(E42+C32-D32)/E32)","v":0}]
[null,"Valor:",{"$f":"Dez!E104","v":0},{"$f":"Dez!E88","v":0},{"$f":"'Saldo inicial'!E18*'Saldo inicial'!C18","v":0},{"$f":"IF(E33=0,0,(I42+C33-D33)/E33)","v":0}]
[]
[null,"Produção anual de carne/Ha","Estoque final: Kg","Estoque inicial: Kg","Compras: Kg","Vendas: Kg","Total prod. no ano: Kg","Total por Ha: Kg"]
[null,null,{"$f":"Dez!C72*Dez!D72","v":0},{"$f":"'Saldo inicial'!D18*'Saldo inicial'!C18","v":0},{"$f":"Dez!C88*Dez!D88","v":0},{"$f":"Dez!C104*Dez!D104","v":0},{"$f":"C36-D36-E36+F36","v":0},{"$f":"IF('Relação de patrimônio'!C48=0,0,G36/'Relação de patrimônio'!C48)","v":0}]
[]
[null,"Custo médio de produção","Total Kg","Total @"]
[null,null,{"$f":"IF(G36=0,0,(C22+H18)/G36)","v":0},{"$f":"C39*30","v":0}]
[]
[null,"Diferencial de inventário","Saldo Final","Saldo inicial","Diferença",null,"Saldo Final","Saldo inicial","Diferença"]
[null,"Peso:",{"$f":"C36","v":0},{"$f":"D36","v":0},{"$f":"C42-D42","v":0},"Valor:",{"$f":"Dez!C72*Dez!E72","v":0},{"$f":"E33","v":0},{"$f":"G42-H42","v":0}]
[]
[null,"Média de abates","Fêmeas","Machos",null,null,"Fêmeas","Machos"]
[null,"Peso:",{"$f":"IF((Dez!C91+Dez!C92)=0,0,((Dez!C91*Dez!D91)+(Dez!C92*Dez!D92))/(Dez!C91+Dez!C92))","v":0},{"$f":"IF((Dez!C94+Dez!C93)=0,0,((Dez!C94*Dez!D94)+(Dez!C93*Dez!D93))/(Dez!C94+Dez!C93))","v":0},null,"Valor:",{"$f":"IF((Dez!C91+Dez!C92)=0,0,(Dez!E91+Dez!E92)/(Dez!C91+Dez!C92))","v":0},{"$f":"IF((Dez!C93+Dez!C94)=0,0,(Dez!E93+Dez!E94)/(Dez!C93+Dez!C94))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Dados Técnicos","index":17,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Proporção de animais no pasto:",{"$f":"AVERAGE('Pasto 1'!M139:Y139)","v":0},{"$f":"IF($C$2=0,0,C2/$C$2)","v":0},null,"Distribuição de gastos operacionais:",{"$f":"SUM('Mapa Financeiro'!C220:N220)","v":0},{"$f":"IF($G$2=0,0,G2/$G$2)","v":0}]
[null,"Engorda:",{"$f":"AVERAGE('Pasto 1'!M140:Y140)","v":0},{"$f":"IF($C$2=0,0,C3/$C$2)","v":0},null,"I.equipamentos",{"$f":"SUM('Mapa Financeiro'!C29:N29)","v":0},{"$f":"IF($G$2=0,0,G3/$G$2)","v":0}]
[null,"Recria:",{"$f":"AVERAGE('Pasto 1'!M141:Y141)","v":0},0,null,"II. Suplementação",{"$f":"SUM('Mapa Financeiro'!C56:N56)","v":0},0]
[null,"Cria:",{"$f":"AVERAGE('Pasto 1'!M142:Y142)","v":0},0,null,"III. Reprodução",{"$f":"SUM('Mapa Financeiro'!C83:N83)","v":0},0]
[null,"Matrizes:",{"$f":"AVERAGE('Pasto 1'!M143:Y143)","v":0},0,null,"IV Administração",{"$f":"SUM('Mapa Financeiro'!C110:N110)","v":0},0]
[null,"Touros:",{"$f":"AVERAGE('Pasto 1'!M144:Y144)","v":0},0,null,"V Manutenção de instalações",{"$f":"SUM('Mapa Financeiro'!C137:N137)","v":0},0]
[null,"Touros para Venda:",{"$f":"AVERAGE('Pasto 1'!M145:Y145)","v":0},0,null,"VI. Mão de obra",{"$f":"SUM('Mapa Financeiro'!C164:N164)","v":0},0]
[null,"Matrizes para venda:",{"$f":"AVERAGE('Pasto 1'!M146:Y146)","v":0},0,null,"VII. Sanidade",{"$f":"SUM('Mapa Financeiro'!C191:N191)","v":0},0]
[null,null,null,null,null,"VIII. Pastagens",{"$f":"SUM('Mapa Financeiro'!C218:N218)","v":0},0]
[]
[]
[null,"Peso médio de desmame","Fêmeas","Machos"]
[null,"Peso:",{"$f":"Dez!D134","v":0},{"$f":"Dez!D133","v":0}]
[]
[null,"Taxa de nascimento"]
[null,null,{"$f":"IF((Jan!C69)=0,0,(Dez!C135+Dez!C136)/(Jan!C69))","v":0},null,null,null,"Total de nascimentos / Total matrizes em janeiro"]
[]
[null,"Taxa de desmame",null,null,null,null,0,"Total de matrizes na estação"]
[null,null,{"$f":"IF((G19)=0,0,(Dez!C133+Dez!C134)/(G19))","v":0},null,null,null,"de monta de 17 meses antes do período analisado"]
[]
[null,"Taxa de descarte de fêmeas"]
[null,null,{"$f":"IF(('Saldo inicial'!C15+Jan!C37)=0,0,(Dez!C125)/('Saldo inicial'!C15+Jan!C37))","v":0}]
[]
[null,"Taxa de mortalidade"]
[null,"Bezerros ",{"$f":"IF((Dez!C135+Dez!C136)=0,0,(Dez!C115+Dez!C116)/(Dez!C135+Dez!C136))","v":0}]
[null,"Geral",{"$f":"IF('Saldo inicial'!C18=0,0,Dez!C122/'Saldo inicial'!C18)","v":0}]

{"sheet":"Rel Pastos UA Ha","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Rel Pastos Kg Ha","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Final","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[0,0,11,16]]}

{"sheet":"Fluxo de caixa","index":21,"n_rows":61,"n_cols":14,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Receitas"]
[null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"Venda de animais"]
[null,"Fêmeas + 36 m. ou matrizes para abate",{"$f":"Jan!K3*Jan!M3","v":0},{"$f":"Fev!K3*Fev!M3","v":0},{"$f":"Mar!K3*Mar!M3","v":0},{"$f":"Abr!K3*Abr!M3","v":0},{"$f":"Mai!K3*Mai!M3","v":0},{"$f":"Jun!K3*Jun!M3","v":0},{"$f":"Jul!K3*Jul!M3","v":0},{"$f":"Ago!K3*Ago!M3","v":0},{"$f":"Set!K3*Set!M3","v":0},{"$f":"Out!K3*Out!M3","v":0},{"$f":"Nov!K3*Nov!M3","v":0},{"$f":"Dez!K3*Dez!M3","v":0}]
[null,"Fêmeas até 36 meses para abate",{"$f":"Jan!K4*Jan!M4","v":0},{"$f":"Fev!K4*Fev!M4","v":0},{"$f":"Mar!K4*Mar!M4","v":0},{"$f":"Abr!K4*Abr!M4","v":0},{"$f":"Mai!K4*Mai!M4","v":0},{"$f":"Jun!K4*Jun!M4","v":0},{"$f":"Jul!K4*Jul!M4","v":0},{"$f":"Ago!K4*Ago!M4","v":0},{"$f":"Set!K4*Set!M4","v":0},{"$f":"Out!K4*Out!M4","v":0},{"$f":"Nov!K4*Nov!M4","v":0},{"$f":"Dez!K4*Dez!M4","v":0}]
[null,"Machos + 36 m. ou touros para abate",{"$f":"Jan!K5*Jan!M5","v":0},{"$f":"Fev!K5*Fev!M5","v":0},{"$f":"Mar!K5*Mar!M5","v":0},{"$f":"Abr!K5*Abr!M5","v":0},{"$f":"Mai!K5*Mai!M5","v":0},{"$f":"Jun!K5*Jun!M5","v":0},{"$f":"Jul!K5*Jul!M5","v":0},{"$f":"Ago!K5*Ago!M5","v":0},{"$f":"Set!K5*Set!M5","v":0},{"$f":"Out!K5*Out!M5","v":0},{"$f":"Nov!K5*Nov!M5","v":0},{"$f":"Dez!K5*Dez!M5","v":0}]
[null,"Machos até 30 meses para abate",{"$f":"Jan!K6*Jan!M6","v":0},{"$f":"Fev!K6*Fev!M6","v":0},{"$f":"Mar!K6*Mar!M6","v":0},{"$f":"Abr!K6*Abr!M6","v":0},{"$f":"Mai!K6*Mai!M6","v":0},{"$f":"Jun!K6*Jun!M6","v":0},{"$f":"Jul!K6*Jul!M6","v":0},{"$f":"Ago!K6*Ago!M6","v":0},{"$f":"Set!K6*Set!M6","v":0},{"$f":"Out!K6*Out!M6","v":0},{"$f":"Nov!K6*Nov!M6","v":0},{"$f":"Dez!K6*Dez!M6","v":0}]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jan!K7*Jan!M7","v":0},{"$f":"Fev!K7*Fev!M7","v":0},{"$f":"Mar!K7*Mar!M7","v":0},{"$f":"Abr!K7*Abr!M7","v":0},{"$f":"Mai!K7*Mai!M7","v":0},{"$f":"Jun!K7*Jun!M7","v":0},{"$f":"Jul!K7*Jul!M7","v":0},{"$f":"Ago!K7*Ago!M7","v":0},{"$f":"Set!K7*Set!M7","v":0},{"$f":"Out!K7*Out!M7","v":0},{"$f":"Nov!K7*Nov!M7","v":0},{"$f":"Dez!K7*Dez!M7","v":0}]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jan!K8*Jan!M8","v":0},{"$f":"Fev!K8*Fev!M8","v":0},{"$f":"Mar!K8*Mar!M8","v":0},{"$f":"Abr!K8*Abr!M8","v":0},{"$f":"Mai!K8*Mai!M8","v":0},{"$f":"Jun!K8*Jun!M8","v":0},{"$f":"Jul!K8*Jul!M8","v":0},{"$f":"Ago!K8*Ago!M8","v":0},{"$f":"Set!K8*Set!M8","v":0},{"$f":"Out!K8*Out!M8","v":0},{"$f":"Nov!K8*Nov!M8","v":0},{"$f":"Dez!K8*Dez!M8","v":0}]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jan!K9*Jan!M9","v":0},{"$f":"Fev!K9*Fev!M9","v":0},{"$f":"Mar!K9*Mar!M9","v":0},{"$f":"Abr!K9*Abr!M9","v":0},{"$f":"Mai!K9*Mai!M9","v":0},{"$f":"Jun!K9*Jun!M9","v":0},{"$f":"Jul!K9*Jul!M9","v":0},{"$f":"Ago!K9*Ago!M9","v":0},{"$f":"Set!K9*Set!M9","v":0},{"$f":"Out!K9*Out!M9","v":0},{"$f":"Nov!K9*Nov!M9","v":0},{"$f":"Dez!K9*Dez!M9","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jan!K10*Jan!M10","v":0},{"$f":"Fev!K10*Fev!M10","v":0},{"$f":"Mar!K10*Mar!M10","v":0},{"$f":"Abr!K10*Abr!M10","v":0},{"$f":"Mai!K10*Mai!M10","v":0},{"$f":"Jun!K10*Jun!M10","v":0},{"$f":"Jul!K10*Jul!M10","v":0},{"$f":"Ago!K10*Ago!M10","v":0},{"$f":"Set!K10*Set!M10","v":0},{"$f":"Out!K10*Out!M10","v":0},{"$f":"Nov!K10*Nov!M10","v":0},{"$f":"Dez!K10*Dez!M10","v":0}]
[null,"Machos mamando",{"$f":"Jan!K11*Jan!M11","v":0},{"$f":"Fev!K11*Fev!M11","v":0},{"$f":"Mar!K11*Mar!M11","v":0},{"$f":"Abr!K11*Abr!M11","v":0},{"$f":"Mai!K11*Mai!M11","v":0},{"$f":"Jun!K11*Jun!M11","v":0},{"$f":"Jul!K11*Jul!M11","v":0},{"$f":"Ago!K11*Ago!M11","v":0},{"$f":"Set!K11*Set!M11","v":0},{"$f":"Out!K11*Out!M11","v":0},{"$f":"Nov!K11*Nov!M11","v":0},{"$f":"Dez!K11*Dez!M11","v":0}]
[null,"Fêmeas mamando",{"$f":"Jan!K12*Jan!M12","v":0},{"$f":"Fev!K12*Fev!M12","v":0},{"$f":"Mar!K12*Mar!M12","v":0},{"$f":"Abr!K12*Abr!M12","v":0},{"$f":"Mai!K12*Mai!M12","v":0},{"$f":"Jun!K12*Jun!M12","v":0},{"$f":"Jul!K12*Jul!M12","v":0},{"$f":"Ago!K12*Ago!M12","v":0},{"$f":"Set!K12*Set!M12","v":0},{"$f":"Out!K12*Out!M12","v":0},{"$f":"Nov!K12*Nov!M12","v":0},{"$f":"Dez!K12*Dez!M12","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para venda",{"$f":"Jan!K14*Jan!M14","v":0},{"$f":"Fev!K14*Fev!M14","v":0},{"$f":"Mar!K14*Mar!M14","v":0},{"$f":"Abr!K14*Abr!M14","v":0},{"$f":"Mai!K14*Mai!M14","v":0},{"$f":"Jun!K14*Jun!M14","v":0},{"$f":"Jul!K14*Jul!M14","v":0},{"$f":"Ago!K14*Ago!M14","v":0},{"$f":"Set!K14*Set!M14","v":0},{"$f":"Out!K14*Out!M14","v":0},{"$f":"Nov!K14*Nov!M14","v":0},{"$f":"Dez!K14*Dez!M14","v":0}]
[null,"Matrizes para venda",{"$f":"Jan!K15*Jan!M15","v":0},{"$f":"Fev!K15*Fev!M15","v":0},{"$f":"Mar!K15*Mar!M15","v":0},{"$f":"Abr!K15*Abr!M15","v":0},{"$f":"Mai!K15*Mai!M15","v":0},{"$f":"Jun!K15*Jun!M15","v":0},{"$f":"Jul!K15*Jul!M15","v":0},{"$f":"Ago!K15*Ago!M15","v":0},{"$f":"Set!K15*Set!M15","v":0},{"$f":"Out!K15*Out!M15","v":0},{"$f":"Nov!K15*Nov!M15","v":0},{"$f":"Dez!K15*Dez!M15","v":0}]
[null,"Total vendas de animais",{"$f":"SUM(C5:C17)","v":0},{"$f":"SUM(D5:D17)","v":0},{"$f":"SUM(E5:E17)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Outras receitas",{"$f":"'Mapa Financeiro'!C250","v":0},{"$f":"'Mapa Financeiro'!D250","v":0},{"$f":"'Mapa Financeiro'!E250","v":0},{"$f":"'Mapa Financeiro'!F250","v":0},{"$f":"'Mapa Financeiro'!G250","v":0},{"$f":"'Mapa Financeiro'!H250","v":0},{"$f":"'Mapa Financeiro'!I250","v":0},{"$f":"'Mapa Financeiro'!J250","v":0},{"$f":"'Mapa Financeiro'!K250","v":0},{"$f":"'Mapa Financeiro'!L250","v":0},{"$f":"'Mapa Financeiro'!M250","v":0},{"$f":"'Mapa Financeiro'!N250","v":0}]
[null,"Recebimento de financiamento",{"$f":"'Mapa Financeiro'!C265","v":0},{"$f":"'Mapa Financeiro'!D265","v":0},{"$f":"'Mapa Financeiro'!E265","v":0},{"$f":"'Mapa Financeiro'!F265","v":0},{"$f":"'Mapa Financeiro'!G265","v":0},{"$f":"'Mapa Financeiro'!H265","v":0},{"$f":"'Mapa Financeiro'!I265","v":0},{"$f":"'Mapa Financeiro'!J265","v":0},{"$f":"'Mapa Financeiro'!K265","v":0},{"$f":"'Mapa Financeiro'!L265","v":0},{"$f":"'Mapa Financeiro'!M265","v":0},{"$f":"'Mapa Financeiro'!N265","v":0}]
[]
[null,"Compras de animais","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"Fêmeas + 36 meses (engorda)",{"$f":"Jan!C3*Jan!E3","v":0},{"$f":"Fev!C3*Fev!E3","v":0},{"$f":"Mar!C3*Mar!E3","v":0},{"$f":"Abr!C3*Abr!E3","v":0},{"$f":"Mai!C3*Mai!E3","v":0},{"$f":"Jun!C3*Jun!E3","v":0},{"$f":"Jul!C3*Jul!E3","v":0},{"$f":"Ago!C3*Ago!E3","v":0},{"$f":"Set!C3*Set!E3","v":0},{"$f":"Out!C3*Out!E3","v":0},{"$f":"Nov!C3*Nov!E3","v":0},{"$f":"Dez!C3*Dez!E3","v":0}]
[null,"Fêmeas 24 a 36 meses (engorda)",{"$f":"Jan!C4*Jan!E4","v":0},{"$f":"Fev!C4*Fev!E4","v":0},{"$f":"Mar!C4*Mar!E4","v":0},{"$f":"Abr!C4*Abr!E4","v":0},{"$f":"Mai!C4*Mai!E4","v":0},{"$f":"Jun!C4*Jun!E4","v":0},{"$f":"Jul!C4*Jul!E4","v":0},{"$f":"Ago!C4*Ago!E4","v":0},{"$f":"Set!C4*Set!E4","v":0},{"$f":"Out!C4*Out!E4","v":0},{"$f":"Nov!C4*Nov!E4","v":0},{"$f":"Dez!C4*Dez!E4","v":0}]
[null,"Machos + 36 meses (engorda)",{"$f":"Jan!C5*Jan!E5","v":0},{"$f":"Fev!C5*Fev!E5","v":0},{"$f":"Mar!C5*Mar!E5","v":0},{"$f":"Abr!C5*Abr!E5","v":0},{"$f":"Mai!C5*Mai!E5","v":0},{"$f":"Jun!C5*Jun!E5","v":0},{"$f":"Jul!C5*Jul!E5","v":0},{"$f":"Ago!C5*Ago!E5","v":0},{"$f":"Set!C5*Set!E5","v":0},{"$f":"Out!C5*Out!E5","v":0},{"$f":"Nov!C5*Nov!E5","v":0},{"$f":"Dez!C5*Dez!E5","v":0}]
[null,"Machos 24 a 36 meses (engorda)",{"$f":"Jan!C6*Jan!E6","v":0},{"$f":"Fev!C6*Fev!E6","v":0},{"$f":"Mar!C6*Mar!E6","v":0},{"$f":"Abr!C6*Abr!E6","v":0},{"$f":"Mai!C6*Mai!E6","v":0},{"$f":"Jun!C6*Jun!E6","v":0},{"$f":"Jul!C6*Jul!E6","v":0},{"$f":"Ago!C6*Ago!E6","v":0},{"$f":"Set!C6*Set!E6","v":0},{"$f":"Out!C6*Out!E6","v":0},{"$f":"Nov!C6*Nov!E6","v":0},{"$f":"Dez!C6*Dez!E6","v":0}]
[null,"Machos 12 a 24 meses (recria)",{"$f":"Jan!C7*Jan!E7","v":0},{"$f":"Fev!C7*Fev!E7","v":0},{"$f":"Mar!C7*Mar!E7","v":0},{"$f":"Abr!C7*Abr!E7","v":0},{"$f":"Mai!C7*Mai!E7","v":0},{"$f":"Jun!C7*Jun!E7","v":0},{"$f":"Jul!C7*Jul!E7","v":0},{"$f":"Ago!C7*Ago!E7","v":0},{"$f":"Set!C7*Set!E7","v":0},{"$f":"Out!C7*Out!E7","v":0},{"$f":"Nov!C7*Nov!E7","v":0},{"$f":"Dez!C7*Dez!E7","v":0}]
[null,"Fêmeas 12 a 24 meses (recria)",{"$f":"Jan!C8*Jan!E8","v":0},{"$f":"Fev!C8*Fev!E8","v":0},{"$f":"Mar!C8*Mar!E8","v":0},{"$f":"Abr!C8*Abr!E8","v":0},{"$f":"Mai!C8*Mai!E8","v":0},{"$f":"Jun!C8*Jun!E8","v":0},{"$f":"Jul!C8*Jul!E8","v":0},{"$f":"Ago!C8*Ago!E8","v":0},{"$f":"Set!C8*Set!E8","v":0},{"$f":"Out!C8*Out!E8","v":0},{"$f":"Nov!C8*Nov!E8","v":0},{"$f":"Dez!C8*Dez!E8","v":0}]
[null,"Machos desmam. até 12 meses (recria)",{"$f":"Jan!C9*Jan!E9","v":0},{"$f":"Fev!C9*Fev!E9","v":0},{"$f":"Mar!C9*Mar!E9","v":0},{"$f":"Abr!C9*Abr!E9","v":0},{"$f":"Mai!C9*Mai!E9","v":0},{"$f":"Jun!C9*Jun!E9","v":0},{"$f":"Jul!C9*Jul!E9","v":0},{"$f":"Ago!C9*Ago!E9","v":0},{"$f":"Set!C9*Set!E9","v":0},{"$f":"Out!C9*Out!E9","v":0},{"$f":"Nov!C9*Nov!E9","v":0},{"$f":"Dez!C9*Dez!E9","v":0}]
[null,"Fêmeas desmam. até 12 meses (recria)",{"$f":"Jan!C10*Jan!E10","v":0},{"$f":"Fev!C10*Fev!E10","v":0},{"$f":"Mar!C10*Mar!E10","v":0},{"$f":"Abr!C10*Abr!E10","v":0},{"$f":"Mai!C10*Mai!E10","v":0},{"$f":"Jun!C10*Jun!E10","v":0},{"$f":"Jul!C10*Jul!E10","v":0},{"$f":"Ago!C10*Ago!E10","v":0},{"$f":"Set!C10*Set!E10","v":0},{"$f":"Out!C10*Out!E10","v":0},{"$f":"Nov!C10*Nov!E10","v":0},{"$f":"Dez!C10*Dez!E10","v":0}]
[null,"Machos mamando",{"$f":"Jan!C11*Jan!E11","v":0},{"$f":"Fev!C11*Fev!E11","v":0},{"$f":"Mar!C11*Mar!E11","v":0},{"$f":"Abr!C11*Abr!E11","v":0},{"$f":"Mai!C11*Mai!E11","v":0},{"$f":"Jun!C11*Jun!E11","v":0},{"$f":"Jul!C11*Jul!E11","v":0},{"$f":"Ago!C11*Ago!E11","v":0},{"$f":"Set!C11*Set!E11","v":0},{"$f":"Out!C11*Out!E11","v":0},{"$f":"Nov!C11*Nov!E11","v":0},{"$f":"Dez!C11*Dez!E11","v":0}]
[null,"Fêmeas mamando",{"$f":"Jan!C12*Jan!E12","v":0},{"$f":"Fev!C12*Fev!E12","v":0},{"$f":"Mar!C12*Mar!E12","v":0},{"$f":"Abr!C12*Abr!E12","v":0},{"$f":"Mai!C12*Mai!E12","v":0},{"$f":"Jun!C12*Jun!E12","v":0},{"$f":"Jul!C12*Jul!E12","v":0},{"$f":"Ago!C12*Ago!E12","v":0},{"$f":"Set!C12*Set!E12","v":0},{"$f":"Out!C12*Out!E12","v":0},{"$f":"Nov!C12*Nov!E12","v":0},{"$f":"Dez!C12*Dez!E12","v":0}]
[null,"Rebanho de reprodução:"]
[null,"Touros para produção",{"$f":"Jan!C14*Jan!E14","v":0},{"$f":"Fev!C14*Fev!E14","v":0},{"$f":"Mar!C14*Mar!E14","v":0},{"$f":"Abr!C14*Abr!E14","v":0},{"$f":"Mai!C14*Mai!E14","v":0},{"$f":"Jun!C14*Jun!E14","v":0},{"$f":"Jul!C14*Jul!E14","v":0},{"$f":"Ago!C14*Ago!E14","v":0},{"$f":"Set!C14*Set!E14","v":0},{"$f":"Out!C14*Out!E14","v":0},{"$f":"Nov!C14*Nov!E14","v":0},{"$f":"Dez!C14*Dez!E14","v":0}]
[null,"Matriz para produção",{"$f":"Jan!C15*Jan!E15","v":0},{"$f":"Fev!C15*Fev!E15","v":0},{"$f":"Mar!C15*Mar!E15","v":0},{"$f":"Abr!C15*Abr!E15","v":0},{"$f":"Mai!C15*Mai!E15","v":0},{"$f":"Jun!C15*Jun!E15","v":0},{"$f":"Jul!C15*Jul!E15","v":0},{"$f":"Ago!C15*Ago!E15","v":0},{"$f":"Set!C15*Set!E15","v":0},{"$f":"Out!C15*Out!E15","v":0},{"$f":"Nov!C15*Nov!E15","v":0},{"$f":"Dez!C15*Dez!E15","v":0}]
[null,"Total compras",{"$f":"SUM(C24:C36)","v":0},{"$f":"SUM(D24:D36)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"I.equipamentos",{"$f":"'Mapa Financeiro'!C29","v":0},{"$f":"'Mapa Financeiro'!D29","v":0},{"$f":"'Mapa Financeiro'!E29","v":0},{"$f":"'Mapa Financeiro'!F29","v":0},{"$f":"'Mapa Financeiro'!G29","v":0},{"$f":"'Mapa Financeiro'!H29","v":0},{"$f":"'Mapa Financeiro'!I29","v":0},{"$f":"'Mapa Financeiro'!J29","v":0},{"$f":"'Mapa Financeiro'!K29","v":0},{"$f":"'Mapa Financeiro'!L29","v":0},{"$f":"'Mapa Financeiro'!M29","v":0},{"$f":"'Mapa Financeiro'!N29","v":0}]
[null,"II. Suplementação",{"$f":"'Mapa Financeiro'!C56","v":0},{"$f":"'Mapa Financeiro'!D56","v":0},{"$f":"'Mapa Financeiro'!E56","v":0},{"$f":"'Mapa Financeiro'!F56","v":0},{"$f":"'Mapa Financeiro'!G56","v":0},{"$f":"'Mapa Financeiro'!H56","v":0},{"$f":"'Mapa Financeiro'!I56","v":0},{"$f":"'Mapa Financeiro'!J56","v":0},{"$f":"'Mapa Financeiro'!K56","v":0},{"$f":"'Mapa Financeiro'!L56","v":0},{"$f":"'Mapa Financeiro'!M56","v":0},{"$f":"'Mapa Financeiro'!N56","v":0}]
[null,"III. Reprodução",{"$f":"'Mapa Financeiro'!C83","v":0},{"$f":"'Mapa Financeiro'!D83","v":0},{"$f":"'Mapa Financeiro'!E83","v":0},{"$f":"'Mapa Financeiro'!F83","v":0},{"$f":"'Mapa Financeiro'!G83","v":0},{"$f":"'Mapa Financeiro'!H83","v":0},{"$f":"'Mapa Financeiro'!I83","v":0},{"$f":"'Mapa Financeiro'!J83","v":0},{"$f":"'Mapa Financeiro'!K83","v":0},{"$f":"'Mapa Financeiro'!L83","v":0},{"$f":"'Mapa Financeiro'!M83","v":0},{"$f":"'Mapa Financeiro'!N83","v":0}]
[null,"IV Administração",{"$f":"'Mapa Financeiro'!C110","v":0},{"$f":"'Mapa Financeiro'!D110","v":0},{"$f":"'Mapa Financeiro'!E110","v":0},{"$f":"'Mapa Financeiro'!F110","v":0},{"$f":"'Mapa Financeiro'!G110","v":0},{"$f":"'Mapa Financeiro'!H110","v":0},{"$f":"'Mapa Financeiro'!I110","v":0},{"$f":"'Mapa Financeiro'!J110","v":0},{"$f":"'Mapa Financeiro'!K110","v":0},{"$f":"'Mapa Financeiro'!L110","v":0},{"$f":"'Mapa Financeiro'!M110","v":0},{"$f":"'Mapa Financeiro'!N110","v":0}]
[null,"V Manutenção de instalações",{"$f":"'Mapa Financeiro'!C137","v":0},{"$f":"'Mapa Financeiro'!D137","v":0},{"$f":"'Mapa Financeiro'!E137","v":0},{"$f":"'Mapa Financeiro'!F137","v":0},{"$f":"'Mapa Financeiro'!G137","v":0},{"$f":"'Mapa Financeiro'!H137","v":0},{"$f":"'Mapa Financeiro'!I137","v":0},{"$f":"'Mapa Financeiro'!J137","v":0},{"$f":"'Mapa Financeiro'!K137","v":0},{"$f":"'Mapa Financeiro'!L137","v":0},{"$f":"'Mapa Financeiro'!M137","v":0},{"$f":"'Mapa Financeiro'!N137","v":0}]
[null,"VI. Mão de obra",{"$f":"'Mapa Financeiro'!C164","v":0},{"$f":"'Mapa Financeiro'!D164","v":0},{"$f":"'Mapa Financeiro'!E164","v":0},{"$f":"'Mapa Financeiro'!F164","v":0},{"$f":"'Mapa Financeiro'!G164","v":0},{"$f":"'Mapa Financeiro'!H164","v":0},{"$f":"'Mapa Financeiro'!I164","v":0},{"$f":"'Mapa Financeiro'!J164","v":0},{"$f":"'Mapa Financeiro'!K164","v":0},{"$f":"'Mapa Financeiro'!L164","v":0},{"$f":"'Mapa Financeiro'!M164","v":0},{"$f":"'Mapa Financeiro'!N164","v":0}]
[null,"VII. Sanidade",{"$f":"'Mapa Financeiro'!C191","v":0},{"$f":"'Mapa Financeiro'!D191","v":0},{"$f":"'Mapa Financeiro'!E191","v":0},{"$f":"'Mapa Financeiro'!F191","v":0},{"$f":"'Mapa Financeiro'!G191","v":0},{"$f":"'Mapa Financeiro'!H191","v":0},{"$f":"'Mapa Financeiro'!I191","v":0},{"$f":"'Mapa Financeiro'!J191","v":0},{"$f":"'Mapa Financeiro'!K191","v":0},{"$f":"'Mapa Financeiro'!L191","v":0},{"$f":"'Mapa Financeiro'!M191","v":0},{"$f":"'Mapa Financeiro'!N191","v":0}]
[null,"VIII. Pastagens",{"$f":"'Mapa Financeiro'!C218","v":0},{"$f":"'Mapa Financeiro'!D218","v":0},{"$f":"'Mapa Financeiro'!E218","v":0},{"$f":"'Mapa Financeiro'!F218","v":0},{"$f":"'Mapa Financeiro'!G218","v":0},{"$f":"'Mapa Financeiro'!H218","v":0},{"$f":"'Mapa Financeiro'!I218","v":0},{"$f":"'Mapa Financeiro'!J218","v":0},{"$f":"'Mapa Financeiro'!K218","v":0},{"$f":"'Mapa Financeiro'!L218","v":0},{"$f":"'Mapa Financeiro'!M218","v":0},{"$f":"'Mapa Financeiro'!N218","v":0}]
[null,"Total",{"$f":"SUM(C39:C46)","v":0},{"$f":"SUM(D39:D46)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total de pag financiamentos",{"$f":"'Mapa Financeiro'!C280","v":0},{"$f":"'Mapa Financeiro'!D280","v":0},{"$f":"'Mapa Financeiro'!E280","v":0},{"$f":"'Mapa Financeiro'!F280","v":0},{"$f":"'Mapa Financeiro'!G280","v":0},{"$f":"'Mapa Financeiro'!H280","v":0},{"$f":"'Mapa Financeiro'!I280","v":0},{"$f":"'Mapa Financeiro'!J280","v":0},{"$f":"'Mapa Financeiro'!K280","v":0},{"$f":"'Mapa Financeiro'!L280","v":0},{"$f":"'Mapa Financeiro'!M280","v":0},{"$f":"'Mapa Financeiro'!N280","v":0}]
[]
[null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"Entradas",{"$f":"SUM(C53:C54)","v":0},{"$f":"SUM(D53:D54)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Venda de animais",{"$f":"C18","v":0},{"$f":"D18","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Outras receitas",{"$f":"C20+C21","v":0},{"$f":"D20+D21","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Saídas",{"$f":"(SUM(C57:C60)*-1)","v":0},{"$f":"(SUM(D57:D60)*-1)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Compras",{"$f":"C37","v":0},{"$f":"D37","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Custos",{"$f":"C47","v":0},{"$f":"D47","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Financiamentos",{"$f":"C49","v":0},{"$f":"D49","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Investimentos",{"$f":"'Mapa Financeiro'!C235","v":0},{"$f":"'Mapa Financeiro'!D235","v":0},{"$f":"'Mapa Financeiro'!E235","v":0},{"$f":"'Mapa Financeiro'!F235","v":0},{"$f":"'Mapa Financeiro'!G235","v":0},{"$f":"'Mapa Financeiro'!H235","v":0},{"$f":"'Mapa Financeiro'!I235","v":0},{"$f":"'Mapa Financeiro'!J235","v":0},{"$f":"'Mapa Financeiro'!K235","v":0},{"$f":"'Mapa Financeiro'!L235","v":0},{"$f":"'Mapa Financeiro'!M235","v":0},{"$f":"'Mapa Financeiro'!N235","v":0}]
[null,"Saldo",{"$f":"C52+C56","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Pasto 1","index":22,"n_rows":216,"n_cols":72,"rows_kept":216,"cut":false,"hidden":true,"merged":[[128,12,128,14],[128,17,128,19],[128,22,128,24],[128,27,128,29],[128,37,128,39],[110,67,110,71],[112,52,112,56],[110,62,110,66],[112,47,112,51],[128,32,128,34],[128,47,128,49],[128,42,128,44],[128,52,128,54],[128,57,128,59],[128,67,128,69],[128,62,128,64],[112,42,112,46],[110,52,110,56],[112,67,112,71],[112,37,112,41],[110,37,110,41],[1,42,1,46],[1,67,1,71],[1,62,1,66],[1,57,1,61],[1,52,1,56],[1,47,1,51],[110,27,110,31],[110,17,110,21],[110,22,110,26],[110,12,110,16],[99,32,99,36],[110,32,110,36],[99,12,99,16],[99,17,99,21],[99,22,99,26],[99,27,99,31],[112,12,112,16],[112,17,112,21],[112,22,112,26],[112,27,112,31],[112,32,112,36],[1,37,1,41],[1,32,1,36],[1,27,1,31],[1,12,1,16],[1,17,1,21],[1,22,1,26],[112,57,112,61],[112,62,112,66],[110,47,110,51],[99,42,99,46],[110,42,110,46],[110,57,110,61],[99,37,99,41],[99,67,99,71],[99,47,99,51],[99,52,99,56],[99,57,99,61],[99,62,99,66]]}
[null,"Área total de pastagens (Ha):",{"$f":"'Relação de patrimônio'!C38","v":0}]
[null,"Janeiro","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD",null,"custos  operacionais","Jan",null,null,null,null,"Fev",null,null,null,null,"Mar",null,null,null,null,"Abr",null,null,null,null,"Mai",null,null,null,null,"Jun",null,null,null,null,"Jul",null,null,null,null,"Ago",null,null,null,null,"Set",null,null,null,null,"Out",null,null,null,null,"Nov",null,null,null,null,"Dez"]
[null,"Vacas descarte (engorda)",{"$f":"'Saldo inicial'!C3","v":0},{"$f":"'Saldo inicial'!D3","v":0},{"$f":"'Saldo inicial'!E3","v":0},{"$f":"IF(C3=0,0,C3*D3)","v":0},{"$f":"F3/450","v":0},{"$f":"IF($C$1=0,0,F3/$C$1)","v":0},{"$f":"IF($C$1=0,0,G3/$C$1)","v":0},null,null,"I.Equipamentos","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Novilhas descarte (engorda)",{"$f":"'Saldo inicial'!C4","v":0},{"$f":"'Saldo inicial'!D4","v":0},{"$f":"'Saldo inicial'!E4","v":0},{"$f":"IF(C4=0,0,C4*D4)","v":0},{"$f":"F4/450","v":0},{"$f":"IF($C$1=0,0,F4/$C$1)","v":0},{"$f":"IF($C$1=0,0,G4/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"'Saldo inicial'!C5","v":0},{"$f":"'Saldo inicial'!D5","v":0},{"$f":"'Saldo inicial'!E5","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"'Saldo inicial'!C6","v":0},{"$f":"'Saldo inicial'!D6","v":0},{"$f":"'Saldo inicial'!E6","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"'Saldo inicial'!C7","v":0},{"$f":"'Saldo inicial'!D7","v":0},{"$f":"'Saldo inicial'!E7","v":0},0,{"$f":"F7/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"'Saldo inicial'!C8","v":0},{"$f":"'Saldo inicial'!D8","v":0},{"$f":"'Saldo inicial'!E8","v":0},0,{"$f":"F8/450","v":0},0,0]
[null,"Machos 06-12 meses (recria)",{"$f":"'Saldo inicial'!C9","v":0},{"$f":"'Saldo inicial'!D9","v":0},{"$f":"'Saldo inicial'!E9","v":0},0,0,0,0]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"'Saldo inicial'!C10","v":0},{"$f":"'Saldo inicial'!D10","v":0},{"$f":"'Saldo inicial'!E10","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"'Saldo inicial'!C11","v":0},{"$f":"'Saldo inicial'!D11","v":0},{"$f":"'Saldo inicial'!E11","v":0},0,{"$f":"F11/450","v":0},0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"'Saldo inicial'!C12","v":0},{"$f":"'Saldo inicial'!D12","v":0},{"$f":"'Saldo inicial'!E12","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"'Saldo inicial'!C14","v":0},{"$f":"'Saldo inicial'!D14","v":0},{"$f":"'Saldo inicial'!E14","v":0},0,0,0,0,null,null,"Total de equipamentos",{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C29*($C$18/'Saldo inicial'!$C$18))*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C29*($C$18/'Saldo inicial'!$C$18))*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C29*($C$18/'Saldo inicial'!$C$18))*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C29*($C$18/'Saldo inicial'!$C$18))*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C29*($C$18/'Saldo inicial'!$C$18))*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D29*($C$36/Jan!$C$72))*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D29*($C$36/Jan!$C$72))*(($C$25+$C$26+$C$27+$C$28)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D29*($C$36/Jan!$C$72))*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D29*($C$36/Jan!$C$72))*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D29*($C$36/Jan!$C$72))*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E29*($C$54/Fev!$C$72))*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E29*($C$54/Fev!$C$72))*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E29*($C$54/Fev!$C$72))*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E29*($C$54/Fev!$C$72))*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E29*($C$54/Fev!$C$72))*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F29*($C$72/Mar!$C$72))*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F29*($C$72/Mar!$C$72))*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F29*($C$72/Mar!$C$72))*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F29*($C$72/Mar!$C$72))*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F29*($C$72/Mar!$C$72))*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G29*($C$90/Abr!$C$72))*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G29*($C$90/Abr!$C$72))*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G29*($C$90/Abr!$C$72))*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G29*($C$90/Abr!$C$72))*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G29*($C$90/Abr!$C$72))*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H29*($C$108/Mai!$C$72))*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H29*($C$108/Mai!$C$72))*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H29*($C$108/Mai!$C$72))*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H29*($C$108/Mai!$C$72))*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H29*($C$108/Mai!$C$72))*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I29*($C$126/Jun!$C$72))*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I29*($C$126/Jun!$C$72))*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I29*($C$126/Jun!$C$72))*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I29*($C$126/Jun!$C$72))*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I29*($C$126/Jun!$C$72))*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J29*($C$144/Jul!$C$72))*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J29*($C$144/Jul!$C$72))*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J29*($C$144/Jul!$C$72))*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J29*($C$144/Jul!$C$72))*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J29*($C$144/Jul!$C$72))*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K29*($C$162/Ago!$C$72))*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K29*($C$162/Ago!$C$72))*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K29*($C$162/Ago!$C$72))*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K29*($C$162/Ago!$C$72))*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K29*($C$162/Ago!$C$72))*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L29*($C$180/Set!$C$72))*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L29*($C$180/Set!$C$72))*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L29*($C$180/Set!$C$72))*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L29*($C$180/Set!$C$72))*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L29*($C$180/Set!$C$72))*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M29*($C$198/Out!$C$72))*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M29*($C$198/Out!$C$72))*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M29*($C$198/Out!$C$72))*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M29*($C$198/Out!$C$72))*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M29*($C$198/Out!$C$72))*(($C$197)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N29*($C$216/Nov!$C$72))*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N29*($C$216/Nov!$C$72))*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N29*($C$216/Nov!$C$72))*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N29*($C$216/Nov!$C$72))*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N29*($C$216/Nov!$C$72))*(($C$215)/$C$216))","v":0}]
[null,"Matriz",{"$f":"'Saldo inicial'!C15","v":0},{"$f":"'Saldo inicial'!D15","v":0},{"$f":"'Saldo inicial'!E15","v":0},0,0,0,0,null,null,"II. Suplementação","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Touros para venda",{"$f":"'Saldo inicial'!C16","v":0},{"$f":"'Saldo inicial'!D16","v":0},{"$f":"'Saldo inicial'!E16","v":0},{"$f":"IF(C16=0,0,C16*D16)","v":0},0,{"$f":"IF($C$1=0,0,F16/$C$1)","v":0},{"$f":"IF($C$1=0,0,G16/$C$1)","v":0}]
[null,"Matrizes para venda",{"$f":"'Saldo inicial'!C17","v":0},{"$f":"'Saldo inicial'!D17","v":0},{"$f":"'Saldo inicial'!E17","v":0},{"$f":"IF(C17=0,0,C17*D17)","v":0},0,{"$f":"IF($C$1=0,0,F17/$C$1)","v":0},{"$f":"IF($C$1=0,0,G17/$C$1)","v":0}]
[null,"Total",{"$f":"SUM(C3:C17)","v":0},{"$f":"SUM(D3:D17)","v":0},0,0,0,0,0]
[]
[null,"Fevereiro","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD"]
[null,"Vacas descarte (engorda)",{"$f":"Jan!G57","v":0},{"$f":"Jan!D57","v":0},{"$f":"Jan!E57","v":0},{"$f":"IF(C21=0,0,C21*D21)","v":0},{"$f":"F21/450","v":0},{"$f":"IF($C$1=0,0,F21/$C$1)","v":0},{"$f":"IF($C$1=0,0,G21/$C$1)","v":0}]
[null,"Novilhas descarte (engorda)",{"$f":"Jan!G58","v":0},{"$f":"Jan!D58","v":0},{"$f":"Jan!E58","v":0},{"$f":"IF(C22=0,0,C22*D22)","v":0},{"$f":"F22/450","v":0},{"$f":"IF($C$1=0,0,F22/$C$1)","v":0},{"$f":"IF($C$1=0,0,G22/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Jan!G59","v":0},{"$f":"Jan!D59","v":0},{"$f":"Jan!E59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Jan!G60","v":0},{"$f":"Jan!D60","v":0},{"$f":"Jan!E60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Jan!G61","v":0},{"$f":"Jan!D61","v":0},{"$f":"Jan!E61","v":0},0,{"$f":"F25/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Jan!G62","v":0},{"$f":"Jan!D62","v":0},{"$f":"Jan!E62","v":0},0,{"$f":"F26/450","v":0},0,0,null,null,"Total alimentação",{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C56*($C$18/'Saldo inicial'!$C$18))*(($G$11+$G$12+$G$14+$G$15)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C56*($C$18/'Saldo inicial'!$C$18))*(($G$7+$G$8+$G$9+$G$10)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C56*($C$18/'Saldo inicial'!$C$18))*(($G$3+$G$4+$G$5+$G$6)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C56*($C$18/'Saldo inicial'!$C$18))*(($G$16)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C56*($C$18/'Saldo inicial'!$C$18))*(($G$17)/$G$18))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D56*($C$36/Jan!$C$72))*(($G$29+$G$30+$G$32+$G$33)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D56*($C$36/Jan!$C$72))*(($G$25+$G$26+$G$27+$G$28)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D56*($C$36/Jan!$C$72))*(($G$21+$G$22+$G$23+$G$24)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D56*($C$36/Jan!$C$72))*(($G$34)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D56*($C$36/Jan!$C$72))*(($G$35)/$G$36))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E56*($C$54/Fev!$C$72))*(($G$47+$G$48+$G$50+$G$51)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E56*($C$54/Fev!$C$72))*(($G$43+$G$44+$G$45+$G$46)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E56*($C$54/Fev!$C$72))*(($G$39+$G$40+$G$41+$G$42)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E56*($C$54/Fev!$C$72))*(($G$52)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E56*($C$54/Fev!$C$72))*(($G$53)/$G$54))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F56*($C$72/Mar!$C$72))*(($G$65+$G$66+$G$68+$G$69)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F56*($C$72/Mar!$C$72))*(($G$61+$G$62+$G$63+$G$64)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F56*($C$72/Mar!$C$72))*(($G$57+$G$58+$G$59+$G$60)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F56*($C$72/Mar!$C$72))*(($G$70)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F56*($C$72/Mar!$C$72))*(($G$71)/$G$72))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G56*($C$90/Abr!$C$72))*(($G$83+$G$84+$G$86+$G$87)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G56*($C$90/Abr!$C$72))*(($G$79+$G$80+$G$81+$G$82)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G56*($C$90/Abr!$C$72))*(($G$75+$G$76+$G$77+$G$78)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G56*($C$90/Abr!$C$72))*(($G$88)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G56*($C$90/Abr!$C$72))*(($G$89)/$G$90))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H56*($C$108/Mai!$C$72))*(($G$101+$G$102+$G$104+$G$105)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H56*($C$108/Mai!$C$72))*(($G$97+$G$98+$G$99+$G$100)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H56*($C$108/Mai!$C$72))*(($G$93+$G$94+$G$95+$G$96)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H56*($C$108/Mai!$C$72))*(($G$106)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H56*($C$108/Mai!$C$72))*(($G$107)/$G$108))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I56*($C$126/Jun!$C$72))*(($G$119+$G$120+$G$122+$G$123)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I56*($C$126/Jun!$C$72))*(($G$115+$G$116+$G$117+$G$118)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I56*($C$126/Jun!$C$72))*(($G$111+$G$112+$G$113+$G$114)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I56*($C$126/Jun!$C$72))*(($G$124)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I56*($C$126/Jun!$C$72))*(($G$125)/$G$126))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J56*($C$144/Jul!$C$72))*(($G$137+$G$138+$G$140+$G$141)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J56*($C$144/Jul!$C$72))*(($G$133+$G$134+$G$135+$G$136)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J56*($C$144/Jul!$C$72))*(($G$129+$G$130+$G$131+$G$132)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J56*($C$144/Jul!$C$72))*(($G$142)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J56*($C$144/Jul!$C$72))*(($G$143)/$G$144))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K56*($C$162/Ago!$C$72))*(($G$155+$G$156+$G$158+$G$159)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K56*($C$162/Ago!$C$72))*(($G$151+$G$152+$G$153+$G$154)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K56*($C$162/Ago!$C$72))*(($G$147+$G$148+$G$149+$G$150)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K56*($C$162/Ago!$C$72))*(($G$160)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K56*($C$162/Ago!$C$72))*(($G$161)/$G$162))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L56*($C$180/Set!$C$72))*(($G$173+$G$174+$G$176+$G$177)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L56*($C$180/Set!$C$72))*(($G$169+$G$170+$G$171+$G$172)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L56*($C$180/Set!$C$72))*(($G$165+$G$166+$G$167+$G$168)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L56*($C$180/Set!$C$72))*(($G$178)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L56*($C$180/Set!$C$72))*(($G$179)/$G$180))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M56*($C$198/Out!$C$72))*(($G$191+$G$192+$G$194+$G$195)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M56*($C$198/Out!$C$72))*(($G$187+$G$188+$G$189+$G$190)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M56*($C$198/Out!$C$72))*(($G$183+$G$184+$G$185+$G$186)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M56*($C$198/Out!$C$72))*(($G$196)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M56*($C$198/Out!$C$72))*(($G$197)/$G$198))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N56*($C$216/Nov!$C$72))*(($G$209+$G$210+$G$212+$G$213)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N56*($C$216/Nov!$C$72))*(($G$205+$G$206+$G$207+$G$208)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N56*($C$216/Nov!$C$72))*(($G$201+$G$202+$G$203+$G$204)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N56*($C$216/Nov!$C$72))*(($G$214)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N56*($C$216/Nov!$C$72))*(($G$215)/$G$216))","v":0}]
[null,"Machos 06-12 meses (recria)",{"$f":"Jan!G63","v":0},{"$f":"Jan!D63","v":0},{"$f":"Jan!E63","v":0},0,0,0,0,null,null,"III. Reprodução","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Jan!G64","v":0},{"$f":"Jan!D64","v":0},{"$f":"Jan!E64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Jan!G65","v":0},{"$f":"Jan!D65","v":0},{"$f":"Jan!E65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Jan!G66","v":0},{"$f":"Jan!D66","v":0},{"$f":"Jan!E66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Jan!G68","v":0},{"$f":"Jan!D68","v":0},{"$f":"Jan!E68","v":0},0,0,{"$f":"IF($C$1=0,0,F32/$C$1)","v":0},0]
[null,"Matriz",{"$f":"Jan!G69","v":0},{"$f":"Jan!D69","v":0},{"$f":"Jan!E69","v":0},0,0,0,0]
[null,"Touros para venda",{"$f":"Jan!G70","v":0},{"$f":"Jan!D70","v":0},{"$f":"Jan!E70","v":0},{"$f":"IF(C34=0,0,C34*D34)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Jan!G71","v":0},{"$f":"Jan!D71","v":0},{"$f":"Jan!E71","v":0},{"$f":"IF(C35=0,0,C35*D35)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C21:C35)","v":0},0,0,0,0,0,0]
[]
[null,"Março","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD",null,"Total reprodução",{"$f":"IF(C11+C12+C14+C15=0,0,'Mapa Financeiro'!$C83*(($C$11+$C$12+$C$14+$C$15)/('Saldo inicial'!$C$11+'Saldo inicial'!$C$12+'Saldo inicial'!$C$14+'Saldo inicial'!$C$15)))","v":0},null,null,null,null,{"$f":"IF(C29+C30+C32+C33=0,0,'Mapa Financeiro'!$D83*(($C$29+$C$30+$C$32+$C$33)/(Jan!$C$65+Jan!$C$66+Jan!$C$68+Jan!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C47+C48+C50+C51=0,0,'Mapa Financeiro'!$E83*(($C$47+$C$48+$C$50+$C$51)/(Fev!$C$65+Fev!$C$66+Fev!$C$68+Fev!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C65+C66+C68+C69=0,0,'Mapa Financeiro'!$F83*(($C$65+$C$66+$C$68+$C$69)/(Mar!$C$65+Mar!$C$66+Mar!$C$68+Mar!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C83+C84+C86+C87=0,0,'Mapa Financeiro'!$G83*(($C$83+$C$84+$C$86+$C$87)/(Abr!$C$65+Abr!$C$66+Abr!$C$68+Abr!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C101+C102+C104+C105=0,0,'Mapa Financeiro'!$H83*(($C$101+$C$102+$C$104+$C$105)/(Mai!$C$65+Mai!$C$66+Mai!$C$68+Mai!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C119+C120+C122+C123=0,0,'Mapa Financeiro'!$I83*(($C$119+$C$120+$C$122+$C$123)/(Jun!$C$65+Jun!$C$66+Jun!$C$68+Jun!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C137+C138+C140+C141=0,0,'Mapa Financeiro'!$J83*(($C$137+$C$138+$C$140+$C$141)/(Jul!$C$65+Jul!$C$66+Jul!$C$68+Jul!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C155+C156+C158+C159=0,0,'Mapa Financeiro'!$K83*(($C$155+$C$156+$C$158+$C$159)/(Ago!$C$65+Ago!$C$66+Ago!$C$68+Ago!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C173+C174+C176+C177=0,0,'Mapa Financeiro'!$L83*(($C$173+$C$174+$C$176+$C$177)/(Set!$C$65+Set!$C$66+Set!$C$68+Set!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C191+C192+C194+C195=0,0,'Mapa Financeiro'!$M83*(($C$191+$C$192+$C$194+$C$195)/(Out!$C$65+Out!$C$66+Out!$C$68+Out!$C$69)))","v":0},null,null,null,null,{"$f":"IF(C209+C210+C212+C213=0,0,'Mapa Financeiro'!$N83*(($C$209+$C$210+$C$212+$C$213)/(Nov!$C$65+Nov!$C$66+Nov!$C$68+Nov!$C$69)))","v":0}]
[null,"Vacas descarte (engorda)",{"$f":"Fev!$H$57","v":0},{"$f":"Fev!$D$57","v":0},{"$f":"Fev!$E$57","v":0},{"$f":"IF(C39=0,0,C39*D39)","v":0},{"$f":"F39/450","v":0},{"$f":"IF($C$1=0,0,F39/$C$1)","v":0},{"$f":"IF($C$1=0,0,G39/$C$1)","v":0},null,null,"IV Administração","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Novilhas descarte (engorda)",{"$f":"Fev!$H$58","v":0},{"$f":"Fev!$D$58","v":0},{"$f":"Fev!$E$58","v":0},{"$f":"IF(C40=0,0,C40*D40)","v":0},{"$f":"F40/450","v":0},{"$f":"IF($C$1=0,0,F40/$C$1)","v":0},{"$f":"IF($C$1=0,0,G40/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Fev!$H$59","v":0},{"$f":"Fev!$D$59","v":0},{"$f":"Fev!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Fev!$H$60","v":0},{"$f":"Fev!$D$60","v":0},{"$f":"Fev!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Fev!$H$61","v":0},{"$f":"Fev!$D$61","v":0},{"$f":"Fev!$E$61","v":0},0,{"$f":"F43/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Fev!$H$62","v":0},{"$f":"Fev!$D$62","v":0},{"$f":"Fev!$E$62","v":0},0,{"$f":"F44/450","v":0},0,0]
[null,"Machos 06-12 meses (recria)",{"$f":"Fev!$H$63","v":0},{"$f":"Fev!$D$63","v":0},{"$f":"Fev!$E$63","v":0},0,0,0,0]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Fev!$H$64","v":0},{"$f":"Fev!$D$64","v":0},{"$f":"Fev!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Fev!$H$65","v":0},{"$f":"Fev!$D$65","v":0},{"$f":"Fev!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Fev!$H$66","v":0},{"$f":"Fev!$D$66","v":0},{"$f":"Fev!$E$66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Fev!$H$68","v":0},{"$f":"Fev!$D$68","v":0},{"$f":"Fev!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F50/$C$1)","v":0},0,null,null,"Total administração",{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C110*($C$18/'Saldo inicial'!$C$18))*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C110*($C$18/'Saldo inicial'!$C$18))*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C110*($C$18/'Saldo inicial'!$C$18))*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C110*($C$18/'Saldo inicial'!$C$18))*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C110*($C$18/'Saldo inicial'!$C$18))*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D110*($C$36/Jan!$C$72))*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D110*($C$36/Jan!$C$72))*(($C$25+$C$26+$C$27+$C$28)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D110*($C$36/Jan!$C$72))*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D110*($C$36/Jan!$C$72))*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D110*($C$36/Jan!$C$72))*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E110*($C$54/Fev!$C$72))*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E110*($C$54/Fev!$C$72))*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E110*($C$54/Fev!$C$72))*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E110*($C$54/Fev!$C$72))*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E110*($C$54/Fev!$C$72))*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F110*($C$72/Mar!$C$72))*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F110*($C$72/Mar!$C$72))*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F110*($C$72/Mar!$C$72))*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F110*($C$72/Mar!$C$72))*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F110*($C$72/Mar!$C$72))*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G110*($C$90/Abr!$C$72))*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G110*($C$90/Abr!$C$72))*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G110*($C$90/Abr!$C$72))*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G110*($C$90/Abr!$C$72))*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G110*($C$90/Abr!$C$72))*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H110*($C$108/Mai!$C$72))*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H110*($C$108/Mai!$C$72))*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H110*($C$108/Mai!$C$72))*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H110*($C$108/Mai!$C$72))*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H110*($C$108/Mai!$C$72))*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I110*($C$126/Jun!$C$72))*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I110*($C$126/Jun!$C$72))*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I110*($C$126/Jun!$C$72))*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I110*($C$126/Jun!$C$72))*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I110*($C$126/Jun!$C$72))*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J110*($C$144/Jul!$C$72))*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J110*($C$144/Jul!$C$72))*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J110*($C$144/Jul!$C$72))*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J110*($C$144/Jul!$C$72))*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J110*($C$144/Jul!$C$72))*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K110*($C$162/Ago!$C$72))*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K110*($C$162/Ago!$C$72))*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K110*($C$162/Ago!$C$72))*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K110*($C$162/Ago!$C$72))*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K110*($C$162/Ago!$C$72))*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L110*($C$180/Set!$C$72))*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L110*($C$180/Set!$C$72))*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L110*($C$180/Set!$C$72))*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L110*($C$180/Set!$C$72))*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L110*($C$180/Set!$C$72))*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M110*($C$198/Out!$C$72))*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M110*($C$198/Out!$C$72))*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M110*($C$198/Out!$C$72))*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M110*($C$198/Out!$C$72))*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M110*($C$198/Out!$C$72))*(($C$197)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N110*($C$216/Nov!$C$72))*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N110*($C$216/Nov!$C$72))*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N110*($C$216/Nov!$C$72))*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N110*($C$216/Nov!$C$72))*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N110*($C$216/Nov!$C$72))*(($C$215)/$C$216))","v":0}]
[null,"Matriz",{"$f":"Fev!$H$69","v":0},{"$f":"Fev!$D$69","v":0},{"$f":"Fev!$E$69","v":0},0,0,0,0,null,null,"V Manutenção de instalações","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Touros para venda",{"$f":"Fev!$H$70","v":0},{"$f":"Fev!$D$70","v":0},{"$f":"Fev!$E$70","v":0},{"$f":"IF(C52=0,0,C52*D52)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Fev!$H$71","v":0},{"$f":"Fev!$D$71","v":0},{"$f":"Fev!$E$71","v":0},{"$f":"IF(C53=0,0,C53*D53)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C39:C53)","v":0},0,0,0,0,0,0]
[]
[null,"Abril","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD"]
[null,"Vacas descarte (engorda)",{"$f":"Mar!$I$57","v":0},{"$f":"Mar!$D$57","v":0},{"$f":"Mar!$E$57","v":0},{"$f":"IF(C57=0,0,C57*D57)","v":0},{"$f":"F57/450","v":0},{"$f":"IF($C$1=0,0,F57/$C$1)","v":0},{"$f":"IF($C$1=0,0,G57/$C$1)","v":0}]
[null,"Novilhas descarte (engorda)",{"$f":"Mar!$I$58","v":0},{"$f":"Mar!$D$58","v":0},{"$f":"Mar!$E$58","v":0},{"$f":"IF(C58=0,0,C58*D58)","v":0},{"$f":"F58/450","v":0},{"$f":"IF($C$1=0,0,F58/$C$1)","v":0},{"$f":"IF($C$1=0,0,G58/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Mar!$I$59","v":0},{"$f":"Mar!$D$59","v":0},{"$f":"Mar!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Mar!$I$60","v":0},{"$f":"Mar!$D$60","v":0},{"$f":"Mar!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Mar!$I$61","v":0},{"$f":"Mar!$D$61","v":0},{"$f":"Mar!$E$61","v":0},0,{"$f":"F61/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Mar!$I$62","v":0},{"$f":"Mar!$D$62","v":0},{"$f":"Mar!$E$62","v":0},0,{"$f":"F62/450","v":0},0,0,null,null,"Total de instalações",{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C137*($C$18/'Saldo inicial'!$C$18))*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C137*($C$18/'Saldo inicial'!$C$18))*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C137*($C$18/'Saldo inicial'!$C$18))*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C137*($C$18/'Saldo inicial'!$C$18))*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C137*($C$18/'Saldo inicial'!$C$18))*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D137*($C$36/Jan!$C$72))*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D137*($C$36/Jan!$C$72))*(($C$25+$C$26+$C$27+$C$28)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D137*($C$36/Jan!$C$72))*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D137*($C$36/Jan!$C$72))*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D137*($C$36/Jan!$C$72))*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E137*($C$54/Fev!$C$72))*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E137*($C$54/Fev!$C$72))*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E137*($C$54/Fev!$C$72))*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E137*($C$54/Fev!$C$72))*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E137*($C$54/Fev!$C$72))*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F137*($C$72/Mar!$C$72))*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F137*($C$72/Mar!$C$72))*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F137*($C$72/Mar!$C$72))*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F137*($C$72/Mar!$C$72))*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F137*($C$72/Mar!$C$72))*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G137*($C$90/Abr!$C$72))*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G137*($C$90/Abr!$C$72))*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G137*($C$90/Abr!$C$72))*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G137*($C$90/Abr!$C$72))*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G137*($C$90/Abr!$C$72))*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H137*($C$108/Mai!$C$72))*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H137*($C$108/Mai!$C$72))*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H137*($C$108/Mai!$C$72))*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H137*($C$108/Mai!$C$72))*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H137*($C$108/Mai!$C$72))*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I137*($C$126/Jun!$C$72))*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I137*($C$126/Jun!$C$72))*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I137*($C$126/Jun!$C$72))*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I137*($C$126/Jun!$C$72))*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I137*($C$126/Jun!$C$72))*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J137*($C$144/Jul!$C$72))*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J137*($C$144/Jul!$C$72))*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J137*($C$144/Jul!$C$72))*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J137*($C$144/Jul!$C$72))*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J137*($C$144/Jul!$C$72))*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K137*($C$162/Ago!$C$72))*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K137*($C$162/Ago!$C$72))*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K137*($C$162/Ago!$C$72))*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K137*($C$162/Ago!$C$72))*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K137*($C$162/Ago!$C$72))*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L137*($C$180/Set!$C$72))*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L137*($C$180/Set!$C$72))*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L137*($C$180/Set!$C$72))*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L137*($C$180/Set!$C$72))*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L137*($C$180/Set!$C$72))*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M137*($C$198/Out!$C$72))*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M137*($C$198/Out!$C$72))*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M137*($C$198/Out!$C$72))*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M137*($C$198/Out!$C$72))*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M137*($C$198/Out!$C$72))*(($C$197)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N137*($C$216/Nov!$C$72))*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N137*($C$216/Nov!$C$72))*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N137*($C$216/Nov!$C$72))*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N137*($C$216/Nov!$C$72))*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N137*($C$216/Nov!$C$72))*(($C$215)/$C$216))","v":0}]
[null,"Machos 06-12 meses (recria)",{"$f":"Mar!$I$63","v":0},{"$f":"Mar!$D$63","v":0},{"$f":"Mar!$E$63","v":0},0,0,0,0,null,null,"VI. Mão de obra","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Mar!$I$64","v":0},{"$f":"Mar!$D$64","v":0},{"$f":"Mar!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Mar!$I$65","v":0},{"$f":"Mar!$D$65","v":0},{"$f":"Mar!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Mar!$I$66","v":0},{"$f":"Mar!$D$66","v":0},{"$f":"Mar!$E$66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Mar!$I$68","v":0},{"$f":"Mar!$D$68","v":0},{"$f":"Mar!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F68/$C$1)","v":0},0]
[null,"Matriz",{"$f":"Mar!$I$69","v":0},{"$f":"Mar!$D$69","v":0},{"$f":"Fev!$E$69","v":0},0,0,0,0]
[null,"Touros para venda",{"$f":"Mar!$I$70","v":0},{"$f":"Mar!$D$70","v":0},{"$f":"Fev!$E$70","v":0},{"$f":"IF(C70=0,0,C70*D70)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Mar!$I$71","v":0},{"$f":"Mar!$D$71","v":0},{"$f":"Fev!$E$71","v":0},{"$f":"IF(C71=0,0,C71*D71)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C57:C71)","v":0},0,0,0,0,0,0]
[]
[null,"Maio","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD",null,"Total de mão de obra",{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C164*($C$18/'Saldo inicial'!$C$18))*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C164*($C$18/'Saldo inicial'!$C$18))*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C164*($C$18/'Saldo inicial'!$C$18))*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C164*($C$18/'Saldo inicial'!$C$18))*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Mapa Financeiro'!$C164*($C$18/'Saldo inicial'!$C$18))*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D164*($C$36/Jan!$C$72))*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D164*($C$36/Jan!$C$72))*(($C$25+$C$26+$C$27+$C$28)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D164*($C$36/Jan!$C$72))*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D164*($C$36/Jan!$C$72))*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Mapa Financeiro'!$D164*($C$36/Jan!$C$72))*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E164*($C$54/Fev!$C$72))*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E164*($C$54/Fev!$C$72))*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E164*($C$54/Fev!$C$72))*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E164*($C$54/Fev!$C$72))*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Mapa Financeiro'!$E164*($C$54/Fev!$C$72))*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F164*($C$72/Mar!$C$72))*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F164*($C$72/Mar!$C$72))*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F164*($C$72/Mar!$C$72))*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F164*($C$72/Mar!$C$72))*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Mapa Financeiro'!$F164*($C$72/Mar!$C$72))*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G164*($C$90/Abr!$C$72))*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G164*($C$90/Abr!$C$72))*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G164*($C$90/Abr!$C$72))*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G164*($C$90/Abr!$C$72))*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Mapa Financeiro'!$G164*($C$90/Abr!$C$72))*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H164*($C$108/Mai!$C$72))*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H164*($C$108/Mai!$C$72))*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H164*($C$108/Mai!$C$72))*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H164*($C$108/Mai!$C$72))*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Mapa Financeiro'!$H164*($C$108/Mai!$C$72))*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I164*($C$126/Jun!$C$72))*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I164*($C$126/Jun!$C$72))*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I164*($C$126/Jun!$C$72))*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I164*($C$126/Jun!$C$72))*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Mapa Financeiro'!$I164*($C$126/Jun!$C$72))*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J164*($C$144/Jul!$C$72))*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J164*($C$144/Jul!$C$72))*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J164*($C$144/Jul!$C$72))*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J164*($C$144/Jul!$C$72))*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Mapa Financeiro'!$J164*($C$144/Jul!$C$72))*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K164*($C$162/Ago!$C$72))*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K164*($C$162/Ago!$C$72))*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K164*($C$162/Ago!$C$72))*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K164*($C$162/Ago!$C$72))*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Mapa Financeiro'!$K164*($C$162/Ago!$C$72))*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L164*($C$180/Set!$C$72))*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L164*($C$180/Set!$C$72))*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L164*($C$180/Set!$C$72))*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L164*($C$180/Set!$C$72))*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Mapa Financeiro'!$L164*($C$180/Set!$C$72))*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M164*($C$198/Out!$C$72))*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M164*($C$198/Out!$C$72))*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M164*($C$198/Out!$C$72))*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M164*($C$198/Out!$C$72))*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Mapa Financeiro'!$M164*($C$198/Out!$C$72))*(($C$197)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N164*($C$216/Nov!$C$72))*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N164*($C$216/Nov!$C$72))*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N164*($C$216/Nov!$C$72))*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N164*($C$216/Nov!$C$72))*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Mapa Financeiro'!$N164*($C$216/Nov!$C$72))*(($C$215)/$C$216))","v":0}]
[null,"Vacas descarte (engorda)",{"$f":"Abr!$J$57","v":0},{"$f":"Abr!$D$57","v":0},{"$f":"Abr!$E$57","v":0},{"$f":"IF(C75=0,0,C75*D75)","v":0},{"$f":"F75/450","v":0},{"$f":"IF($C$1=0,0,F75/$C$1)","v":0},{"$f":"IF($C$1=0,0,G75/$C$1)","v":0},null,null,"VII. Sanidade recria e engorda","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Novilhas descarte (engorda)",{"$f":"Abr!$J$58","v":0},{"$f":"Abr!$D$58","v":0},{"$f":"Abr!$E$58","v":0},{"$f":"IF(C76=0,0,C76*D76)","v":0},{"$f":"F76/450","v":0},{"$f":"IF($C$1=0,0,F76/$C$1)","v":0},{"$f":"IF($C$1=0,0,G76/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Abr!$J$59","v":0},{"$f":"Abr!$D$59","v":0},{"$f":"Abr!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Abr!$J$60","v":0},{"$f":"Abr!$D$60","v":0},{"$f":"Abr!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Abr!$J$61","v":0},{"$f":"Abr!$D$61","v":0},{"$f":"Abr!$E$61","v":0},0,0,0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Abr!$J$62","v":0},{"$f":"Abr!$D$62","v":0},{"$f":"Abr!$E$62","v":0},0,0,0,0]
[null,"Machos 06-12 meses (recria)",{"$f":"Abr!$J$63","v":0},{"$f":"Abr!$D$63","v":0},{"$f":"Abr!$E$63","v":0},0,{"$f":"F81/450","v":0},0,0]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Abr!$J$64","v":0},{"$f":"Abr!$D$64","v":0},{"$f":"Abr!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Abr!$J$65","v":0},{"$f":"Abr!$D$65","v":0},{"$f":"Abr!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Abr!$J$66","v":0},{"$f":"Abr!$D$66","v":0},{"$f":"Abr!$E$66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Abr!$J$68","v":0},{"$f":"Abr!$D$68","v":0},{"$f":"Abr!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F86/$C$1)","v":0},0,null,null,"Total sanidade",{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C191*($C$18/'Saldo inicial'!$C$18))*(($G$11+$G$12+$G$14+$G$15)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C191*($C$18/'Saldo inicial'!$C$18))*(($G$7+$G$8+$G$9+$G$10)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C191*($C$18/'Saldo inicial'!$C$18))*(($G$3+$G$4+$G$5+$G$6)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C191*($C$18/'Saldo inicial'!$C$18))*(($G$16)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C191*($C$18/'Saldo inicial'!$C$18))*(($G$17)/$G$18))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D191*($C$36/Jan!$C$72))*(($G$29+$G$30+$G$32+$G$33)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D191*($C$36/Jan!$C$72))*(($G$25+$G$26+$G$27+$G$28)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D191*($C$36/Jan!$C$72))*(($G$21+$G$22+$G$23+$G$24)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D191*($C$36/Jan!$C$72))*(($G$34)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D191*($C$36/Jan!$C$72))*(($G$35)/$G$36))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E191*($C$54/Fev!$C$72))*(($G$47+$G$48+$G$50+$G$51)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E191*($C$54/Fev!$C$72))*(($G$43+$G$44+$G$45+$G$46)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E191*($C$54/Fev!$C$72))*(($G$39+$G$40+$G$41+$G$42)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E191*($C$54/Fev!$C$72))*(($G$52)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E191*($C$54/Fev!$C$72))*(($G$53)/$G$54))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F191*($C$72/Mar!$C$72))*(($G$65+$G$66+$G$68+$G$69)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F191*($C$72/Mar!$C$72))*(($G$61+$G$62+$G$63+$G$64)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F191*($C$72/Mar!$C$72))*(($G$57+$G$58+$G$59+$G$60)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F191*($C$72/Mar!$C$72))*(($G$70)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F191*($C$72/Mar!$C$72))*(($G$71)/$G$72))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G191*($C$90/Abr!$C$72))*(($G$83+$G$84+$G$86+$G$87)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G191*($C$90/Abr!$C$72))*(($G$79+$G$80+$G$81+$G$82)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G191*($C$90/Abr!$C$72))*(($G$75+$G$76+$G$77+$G$78)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G191*($C$90/Abr!$C$72))*(($G$88)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G191*($C$90/Abr!$C$72))*(($G$89)/$G$90))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H191*($C$108/Mai!$C$72))*(($G$101+$G$102+$G$104+$G$105)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H191*($C$108/Mai!$C$72))*(($G$97+$G$98+$G$99+$G$100)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H191*($C$108/Mai!$C$72))*(($G$93+$G$94+$G$95+$G$96)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H191*($C$108/Mai!$C$72))*(($G$106)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H191*($C$108/Mai!$C$72))*(($G$107)/$G$108))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I191*($C$126/Jun!$C$72))*(($G$119+$G$120+$G$122+$G$123)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I191*($C$126/Jun!$C$72))*(($G$115+$G$116+$G$117+$G$118)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I191*($C$126/Jun!$C$72))*(($G$111+$G$112+$G$113+$G$114)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I191*($C$126/Jun!$C$72))*(($G$124)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I191*($C$126/Jun!$C$72))*(($G$125)/$G$126))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J191*($C$144/Jul!$C$72))*(($G$137+$G$138+$G$140+$G$141)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J191*($C$144/Jul!$C$72))*(($G$133+$G$134+$G$135+$G$136)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J191*($C$144/Jul!$C$72))*(($G$129+$G$130+$G$131+$G$132)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J191*($C$144/Jul!$C$72))*(($G$142)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J191*($C$144/Jul!$C$72))*(($G$143)/$G$144))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K191*($C$162/Ago!$C$72))*(($G$155+$G$156+$G$158+$G$159)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K191*($C$162/Ago!$C$72))*(($G$151+$G$152+$G$153+$G$154)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K191*($C$162/Ago!$C$72))*(($G$147+$G$148+$G$149+$G$150)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K191*($C$162/Ago!$C$72))*(($G$160)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K191*($C$162/Ago!$C$72))*(($G$161)/$G$162))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L191*($C$180/Set!$C$72))*(($G$173+$G$174+$G$176+$G$177)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L191*($C$180/Set!$C$72))*(($G$169+$G$170+$G$171+$G$172)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L191*($C$180/Set!$C$72))*(($G$165+$G$166+$G$167+$G$168)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L191*($C$180/Set!$C$72))*(($G$178)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L191*($C$180/Set!$C$72))*(($G$179)/$G$180))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M191*($C$198/Out!$C$72))*(($G$191+$G$192+$G$194+$G$195)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M191*($C$198/Out!$C$72))*(($G$187+$G$188+$G$189+$G$190)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M191*($C$198/Out!$C$72))*(($G$183+$G$184+$G$185+$G$186)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M191*($C$198/Out!$C$72))*(($G$196)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M191*($C$198/Out!$C$72))*(($G$197)/$G$198))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N191*($C$216/Nov!$C$72))*(($G$209+$G$210+$G$212+$G$213)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N191*($C$216/Nov!$C$72))*(($G$205+$G$206+$G$207+$G$208)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N191*($C$216/Nov!$C$72))*(($G$201+$G$202+$G$203+$G$204)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N191*($C$216/Nov!$C$72))*(($G$214)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N191*($C$216/Nov!$C$72))*(($G$215)/$G$216))","v":0}]
[null,"Matriz",{"$f":"Abr!$J$69","v":0},{"$f":"Abr!$D$69","v":0},{"$f":"Abr!$E$69","v":0},0,0,0,0,null,null,"VIII. Pastagens","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Touros para venda",{"$f":"Abr!$J$70","v":0},{"$f":"Abr!$D$70","v":0},{"$f":"Abr!$E$70","v":0},{"$f":"IF(C88=0,0,C88*D88)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Abr!$J$71","v":0},{"$f":"Abr!$D$71","v":0},{"$f":"Abr!$E$71","v":0},{"$f":"IF(C89=0,0,C89*D89)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C75:C89)","v":0},0,0,0,0,0,0]
[]
[null,"Junho","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD"]
[null,"Vacas descarte (engorda)",{"$f":"Mai!$K$57","v":0},{"$f":"Mai!$D$57","v":0},{"$f":"Mai!$E$57","v":0},{"$f":"IF(C93=0,0,C93*D93)","v":0},{"$f":"F93/450","v":0},{"$f":"IF($C$1=0,0,F93/$C$1)","v":0},{"$f":"IF($C$1=0,0,G93/$C$1)","v":0}]
[null,"Novilhas descarte (engorda)",{"$f":"Mai!$K$58","v":0},{"$f":"Mai!$D$58","v":0},{"$f":"Mai!$E$58","v":0},{"$f":"IF(C94=0,0,C94*D94)","v":0},{"$f":"F94/450","v":0},{"$f":"IF($C$1=0,0,F94/$C$1)","v":0},{"$f":"IF($C$1=0,0,G94/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Mai!$K$59","v":0},{"$f":"Mai!$D$59","v":0},{"$f":"Mai!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Mai!$K$60","v":0},{"$f":"Mai!$D$60","v":0},{"$f":"Mai!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Mai!$K$61","v":0},{"$f":"Mai!$D$61","v":0},{"$f":"Mai!$E$61","v":0},0,{"$f":"F97/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Mai!$K$62","v":0},{"$f":"Mai!$D$62","v":0},{"$f":"Mai!$E$62","v":0},0,{"$f":"F98/450","v":0},0,0,null,null,"total de pastagens",{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C218*($C$18/'Saldo inicial'!$C$18))*(($G$11+$G$12+$G$14+$G$15)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C218*($C$18/'Saldo inicial'!$C$18))*(($G$7+$G$8+$G$9+$G$10)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C218*($C$18/'Saldo inicial'!$C$18))*(($G$3+$G$4+$G$5+$G$6)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C218*($C$18/'Saldo inicial'!$C$18))*(($G$16)/$G$18))","v":0},{"$f":"IF($G$18=0,0,('Mapa Financeiro'!$C218*($C$18/'Saldo inicial'!$C$18))*(($G$17)/$G$18))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D218*($C$36/Jan!$C$72))*(($G$29+$G$30+$G$32+$G$33)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D218*($C$36/Jan!$C$72))*(($G$25+$G$26+$G$27+$G$28)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D218*($C$36/Jan!$C$72))*(($G$21+$G$22+$G$23+$G$24)/$G$36))","v":0},{"$f":"IF($G36=0,0,('Mapa Financeiro'!$D218*($C$36/Jan!$C$72))*(($G$34)/$G$36))","v":0},{"$f":"IF($G$36=0,0,('Mapa Financeiro'!$D218*($C$36/Jan!$C$72))*(($G$35)/$G$36))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E218*($C$54/Fev!$C$72))*(($G$47+$G$48+$G$50+$G$51)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E218*($C$54/Fev!$C$72))*(($G$43+$G$44+$G$45+$G$46)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E218*($C$54/Fev!$C$72))*(($G$39+$G$40+$G$41+$G$42)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E218*($C$54/Fev!$C$72))*(($G$52)/$G$54))","v":0},{"$f":"IF($G$54=0,0,('Mapa Financeiro'!$E218*($C$54/Fev!$C$72))*(($G$53)/$G$54))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F218*($C$72/Mar!$C$72))*(($G$65+$G$66+$G$68+$G$69)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F218*($C$72/Mar!$C$72))*(($G$61+$G$62+$G$63+$G$64)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F218*($C$72/Mar!$C$72))*(($G$57+$G$58+$G$59+$G$60)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F218*($C$72/Mar!$C$72))*(($G$70)/$G$72))","v":0},{"$f":"IF($G$72=0,0,('Mapa Financeiro'!$F218*($C$72/Mar!$C$72))*(($G$71)/$G$72))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G218*($C$90/Abr!$C$72))*(($G$83+$G$84+$G$86+$G$87)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G218*($C$90/Abr!$C$72))*(($G$79+$G$80+$G$81+$G$82)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G218*($C$90/Abr!$C$72))*(($G$75+$G$76+$G$77+$G$78)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G218*($C$90/Abr!$C$72))*(($G$88)/$G$90))","v":0},{"$f":"IF($G$90=0,0,('Mapa Financeiro'!$G218*($C$90/Abr!$C$72))*(($G$89)/$G$90))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H218*($C$108/Mai!$C$72))*(($G$101+$G$102+$G$104+$G$105)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H218*($C$108/Mai!$C$72))*(($G$97+$G$98+$G$99+$G$100)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H218*($C$108/Mai!$C$72))*(($G$93+$G$94+$G$95+$G$96)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H218*($C$108/Mai!$C$72))*(($G$106)/$G$108))","v":0},{"$f":"IF($G$108=0,0,('Mapa Financeiro'!$H218*($C$108/Mai!$C$72))*(($G$107)/$G$108))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I218*($C$126/Jun!$C$72))*(($G$119+$G$120+$G$122+$G$123)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I218*($C$126/Jun!$C$72))*(($G$115+$G$116+$G$117+$G$118)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I218*($C$126/Jun!$C$72))*(($G$111+$G$112+$G$113+$G$114)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I218*($C$126/Jun!$C$72))*(($G$124)/$G$126))","v":0},{"$f":"IF($G$126=0,0,('Mapa Financeiro'!$I218*($C$126/Jun!$C$72))*(($G$125)/$G$126))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J218*($C$144/Jul!$C$72))*(($G$137+$G$138+$G$140+$G$141)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J218*($C$144/Jul!$C$72))*(($G$133+$G$134+$G$135+$G$136)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J218*($C$144/Jul!$C$72))*(($G$129+$G$130+$G$131+$G$132)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J218*($C$144/Jul!$C$72))*(($G$142)/$G$144))","v":0},{"$f":"IF($G$144=0,0,('Mapa Financeiro'!$J218*($C$144/Jul!$C$72))*(($G$143)/$G$144))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K218*($C$162/Ago!$C$72))*(($G$155+$G$156+$G$158+$G$159)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K218*($C$162/Ago!$C$72))*(($G$151+$G$152+$G$153+$G$154)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K218*($C$162/Ago!$C$72))*(($G$147+$G$148+$G$149+$G$150)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K218*($C$162/Ago!$C$72))*(($G$160)/$G$162))","v":0},{"$f":"IF($G$162=0,0,('Mapa Financeiro'!$K218*($C$162/Ago!$C$72))*(($G$161)/$G$162))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L218*($C$180/Set!$C$72))*(($G$173+$G$174+$G$176+$G$177)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L218*($C$180/Set!$C$72))*(($G$169+$G$170+$G$171+$G$172)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L218*($C$180/Set!$C$72))*(($G$165+$G$166+$G$167+$G$168)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L218*($C$180/Set!$C$72))*(($G$178)/$G$180))","v":0},{"$f":"IF($G$180=0,0,('Mapa Financeiro'!$L218*($C$180/Set!$C$72))*(($G$179)/$G$180))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M218*($C$198/Out!$C$72))*(($G$191+$G$192+$G$194+$G$195)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M218*($C$198/Out!$C$72))*(($G$187+$G$188+$G$189+$G$190)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M218*($C$198/Out!$C$72))*(($G$183+$G$184+$G$185+$G$186)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M218*($C$198/Out!$C$72))*(($G$196)/$G$198))","v":0},{"$f":"IF($G$198=0,0,('Mapa Financeiro'!$M218*($C$198/Out!$C$72))*(($G$197)/$G$198))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N218*($C$216/Nov!$C$72))*(($G$209+$G$210+$G$212+$G$213)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N218*($C$216/Nov!$C$72))*(($G$205+$G$206+$G$207+$G$208)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N218*($C$216/Nov!$C$72))*(($G$201+$G$202+$G$203+$G$204)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N218*($C$216/Nov!$C$72))*(($G$214)/$G$216))","v":0},{"$f":"IF($G$216=0,0,('Mapa Financeiro'!$N218*($C$216/Nov!$C$72))*(($G$215)/$G$216))","v":0}]
[null,"Machos 06-12 meses (recria)",{"$f":"Mai!$K$63","v":0},{"$f":"Mai!$D$63","v":0},{"$f":"Mai!$E$63","v":0},0,0,0,0,null,null,"TOTAL CUSTOS OPERACIONAIS",{"$f":"M98+M86+M74+M62+M50+M38+M26+M14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE98+AE86+AE74+AE62+AE50+AE38+AE26+AE14","v":0},{"$f":"AF98+AF86+AF74+AF62+AF50+AF38+AF26+AF14","v":0},{"$f":"AG98+AG86+AG74+AG62+AG50+AG38+AG26+AG14","v":0},0,0,{"$f":"AJ98+AJ86+AJ74+AJ62+AJ50+AJ38+AJ26+AJ14","v":0},{"$f":"AK98+AK86+AK74+AK62+AK50+AK38+AK26+AK14","v":0},0,0,0,{"$f":"AO98+AO86+AO74+AO62+AO50+AO38+AO26+AO14","v":0},{"$f":"AP98+AP86+AP74+AP62+AP50+AP38+AP26+AP14","v":0},0,0,0,{"$f":"AT98+AT86+AT74+AT62+AT50+AT38+AT26+AT14","v":0},{"$f":"AU98+AU86+AU74+AU62+AU50+AU38+AU26+AU14","v":0},0,0,0,{"$f":"AY98+AY86+AY74+AY62+AY50+AY38+AY26+AY14","v":0},{"$f":"AZ98+AZ86+AZ74+AZ62+AZ50+AZ38+AZ26+AZ14","v":0},0,0,0,{"$f":"BD98+BD86+BD74+BD62+BD50+BD38+BD26+BD14","v":0},{"$f":"BE98+BE86+BE74+BE62+BE50+BE38+BE26+BE14","v":0},0,0,0,{"$f":"BI98+BI86+BI74+BI62+BI50+BI38+BI26+BI14","v":0},{"$f":"BJ98+BJ86+BJ74+BJ62+BJ50+BJ38+BJ26+BJ14","v":0},0,0,0,{"$f":"BN98+BN86+BN74+BN62+BN50+BN38+BN26+BN14","v":0},{"$f":"BO98+BO86+BO74+BO62+BO50+BO38+BO26+BO14","v":0},0,0,0,{"$f":"BS98+BS86+BS74+BS62+BS50+BS38+BS26+BS14","v":0},{"$f":"BT98+BT86+BT74+BT62+BT50+BT38+BT26+BT14","v":0}]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Mai!$K$64","v":0},{"$f":"Mai!$D$64","v":0},{"$f":"Mai!$E$64","v":0},0,0,0,0,null,null,"Amortização de Investimentos","Jan",null,null,null,null,"Fev",null,null,null,null,"Mar",null,null,null,null,"Abr",null,null,null,null,"Mai",null,null,null,null,"Jun",null,null,null,null,"Jul",null,null,null,null,"Ago",null,null,null,null,"Set",null,null,null,null,"Out",null,null,null,null,"Nov",null,null,null,null,"Dez"]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Mai!$K$65","v":0},{"$f":"Mai!$D$65","v":0},{"$f":"Mai!$E$65","v":0},0,0,0,0,null,null,"Equipamentos",{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L80*($C$18/'Saldo inicial'!$C$18))*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L80*($C$18/'Saldo inicial'!$C$18))*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L80*($C$18/'Saldo inicial'!$C$18))*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L80*($C$18/'Saldo inicial'!$C$18))*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L80*($C$18/'Saldo inicial'!$C$18))*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L80*($C$36/Jan!$C$72))*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L80*($C$36/Jan!$C$72))*(($C$25+$C$26+$C$27+$C$28)/'Pasto 1'!$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L80*($C$36/Jan!$C$72))*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L80*($C$36/Jan!$C$72))*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L80*($C$36/Jan!$C$72))*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L80*($C$54/Fev!$C$72))*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L80*($C$54/Fev!$C$72))*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L80*($C$54/Fev!$C$72))*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L80*($C$54/Fev!$C$72))*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L80*($C$54/Fev!$C$72))*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L80*($C$72/Mar!$C$72))*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L80*($C$72/Mar!$C$72))*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L80*($C$72/Mar!$C$72))*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L80*($C$72/Mar!$C$72))*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L80*($C$72/Mar!$C$72))*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L80*($C$90/Abr!$C$72))*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L80*($C$90/Abr!$C$72))*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L80*($C$90/Abr!$C$72))*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L80*($C$90/Abr!$C$72))*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L80*($C$90/Abr!$C$72))*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L80*($C$108/Mai!$C$72))*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L80*($C$108/Mai!$C$72))*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L80*($C$108/Mai!$C$72))*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L80*($C$108/Mai!$C$72))*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L80*($C$108/Mai!$C$72))*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L80*($C$126/Jun!$C$72))*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L80*($C$126/Jun!$C$72))*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L80*($C$126/Jun!$C$72))*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L80*($C$126/Jun!$C$72))*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L80*($C$126/Jun!$C$72))*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L80*($C$144/Jul!$C$72))*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L80*($C$144/Jul!$C$72))*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L80*($C$144/Jul!$C$72))*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L80*($C$144/Jul!$C$72))*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L80*($C$144/Jul!$C$72))*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L80*($C$162/Ago!$C$72))*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L80*($C$162/Ago!$C$72))*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L80*($C$162/Ago!$C$72))*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L80*($C$162/Ago!$C$72))*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L80*($C$162/Ago!$C$72))*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L80*($C$180/Set!$C$72))*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L80*($C$180/Set!$C$72))*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L80*($C$180/Set!$C$72))*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L80*($C$180/Set!$C$72))*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L80*($C$180/Set!$C$72))*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L80*($C$198/Out!$C$72))*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L80*($C$198/Out!$C$72))*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L80*($C$198/Out!$C$72))*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L80*($C$198/Out!$C$72))*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L80*($C$198/Out!$C$72))*(($C$197)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L80*($C$216/Nov!$C$72))*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L80*($C$216/Nov!$C$72))*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L80*($C$216/Nov!$C$72))*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L80*($C$216/Nov!$C$72))*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L80*($C$216/Nov!$C$72))*(($C$215)/$C$216))","v":0}]
[null,"Machos 0-6 meses (mamando)",{"$f":"Mai!$K$66","v":0},{"$f":"Mai!$D$66","v":0},{"$f":"Mai!$E$66","v":0},0,0,0,0,null,null,"Pastagens",{"$f":"IF($C$18=0,0,('Relação de patrimônio'!$K$123)*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!$K$123)*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!$K$123)*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!$K$123)*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!$K$123)*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!$K$123)*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!$K$123)*(($C$25+$C$26+$C$27+$C$28)/'Pasto 1'!$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!$K$123)*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!$K$123)*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!$K$123)*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!$K$123)*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!$K$123)*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!$K$123)*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!$K$123)*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!$K$123)*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!$K$123)*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!$K$123)*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!$K$123)*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!$K$123)*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!$K$123)*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!$K$123)*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!$K$123)*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!$K$123)*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!$K$123)*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!$K$123)*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!$K$123)*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!$K$123)*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!$K$123)*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!$K$123)*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!$K$123)*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!$K$123)*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!$K$123)*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!$K$123)*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!$K$123)*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!$K$123)*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!$K$123)*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!$K$123)*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!$K$123)*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!$K$123)*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!$K$123)*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!$K$123)*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!$K$123)*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!$K$123)*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!$K$123)*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!$K$123)*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!$K$123)*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!$K$123)*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!$K$123)*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!$K$123)*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!$K$123)*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!$K$123)*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!$K$123)*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!$K$123)*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!$K$123)*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!$K$123)*(($C$199)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!$K$123)*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!$K$123)*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!$K$123)*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!$K$123)*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!$K$123)*(($C$215)/$C$216))","v":0}]
[null,"Rebanho de reprodução:",null,null,null,null,null,null,null,null,null,"Rebanho",{"$f":"IF(('Saldo inicial'!$C$11+'Saldo inicial'!$C$12)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$11+$C$12)/('Saldo inicial'!$C$11+'Saldo inicial'!$C$12)))","v":0},null,null,null,null,{"$f":"IF((Jan!$C$65+Jan!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$29+$C$30)/(Jan!$C$65+Jan!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Fev!$C$65+Fev!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$47+$C$48)/(Fev!$C$65+Fev!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Mar!$C$65+Mar!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$65+$C$66)/(Mar!$C$65+Mar!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Abr!$C$65+Abr!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$83+$C$84)/(Abr!$C$65+Abr!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Mai!$C$65+Mai!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$101+$C$102)/(Mai!$C$65+Mai!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Jun!$C$65+Jun!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$119+$C$120)/(Jun!$C$65+Jun!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Jul!$C$65+Jul!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$137+$C$138)/(Jul!$C$65+Jul!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Ago!$C$65+Ago!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$155+$C$156)/(Ago!$C$65+Ago!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Set!$C$65+Set!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$173+$C$174)/(Set!$C$65+Set!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Out!$C$65+Out!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$191+$C$192)/(Out!$C$65+Out!$C$66)))","v":0},null,null,null,null,{"$f":"IF((Nov!$C$65+Nov!$C$66)=0,'Relação de patrimônio'!$K$88,'Relação de patrimônio'!$K$88*(($C$209+$C$210)/(Nov!$C$65+Nov!$C$66)))","v":0}]
[null,"Touros",{"$f":"Mai!$K$68","v":0},{"$f":"Mai!$D$68","v":0},{"$f":"Mai!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F104/$C$1)","v":0},0,null,null,"Administração",{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L108*($C$18/'Saldo inicial'!$C$18))*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L108*($C$18/'Saldo inicial'!$C$18))*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L108*($C$18/'Saldo inicial'!$C$18))*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L108*($C$18/'Saldo inicial'!$C$18))*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L108*($C$18/'Saldo inicial'!$C$18))*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L108*($C$36/Jan!$C$72))*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L108*($C$36/Jan!$C$72))*(($C$25+$C$26+$C$27+$C$28)/'Pasto 1'!$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L108*($C$36/Jan!$C$72))*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L108*($C$36/Jan!$C$72))*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L108*($C$36/Jan!$C$72))*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L108*($C$54/Fev!$C$72))*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L108*($C$54/Fev!$C$72))*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L108*($C$54/Fev!$C$72))*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L108*($C$54/Fev!$C$72))*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L108*($C$54/Fev!$C$72))*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L108*($C$72/Mar!$C$72))*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L108*($C$72/Mar!$C$72))*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L108*($C$72/Mar!$C$72))*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L108*($C$72/Mar!$C$72))*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L108*($C$72/Mar!$C$72))*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L108*($C$90/Abr!$C$72))*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L108*($C$90/Abr!$C$72))*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L108*($C$90/Abr!$C$72))*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L108*($C$90/Abr!$C$72))*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L108*($C$90/Abr!$C$72))*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L108*($C$108/Mai!$C$72))*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L108*($C$108/Mai!$C$72))*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L108*($C$108/Mai!$C$72))*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L108*($C$108/Mai!$C$72))*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L108*($C$108/Mai!$C$72))*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L108*($C$126/Jun!$C$72))*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L108*($C$126/Jun!$C$72))*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L108*($C$126/Jun!$C$72))*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L108*($C$126/Jun!$C$72))*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L108*($C$126/Jun!$C$72))*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L108*($C$144/Jul!$C$72))*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L108*($C$144/Jul!$C$72))*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L108*($C$144/Jul!$C$72))*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L108*($C$144/Jul!$C$72))*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L108*($C$144/Jul!$C$72))*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L108*($C$162/Ago!$C$72))*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L108*($C$162/Ago!$C$72))*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L108*($C$162/Ago!$C$72))*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L108*($C$162/Ago!$C$72))*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L108*($C$162/Ago!$C$72))*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L108*($C$180/Set!$C$72))*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L108*($C$180/Set!$C$72))*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L108*($C$180/Set!$C$72))*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L108*($C$180/Set!$C$72))*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L108*($C$180/Set!$C$72))*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L108*($C$198/Out!$C$72))*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L108*($C$198/Out!$C$72))*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L108*($C$198/Out!$C$72))*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L108*($C$198/Out!$C$72))*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L108*($C$198/Out!$C$72))*(($C$197)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L108*($C$216/Nov!$C$72))*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L108*($C$216/Nov!$C$72))*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L108*($C$216/Nov!$C$72))*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L108*($C$216/Nov!$C$72))*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L108*($C$216/Nov!$C$72))*(($C$215)/$C$216))","v":0}]
[null,"Matriz",{"$f":"Mai!$K$69","v":0},{"$f":"Mai!$D$69","v":0},{"$f":"Mai!$E$69","v":0},0,0,0,0,null,null,"Instalações",{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L33*($C$18/'Saldo inicial'!$C$18))*(($C$11+$C$12+$C$14+$C$15)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L33*($C$18/'Saldo inicial'!$C$18))*(($C$7+$C$8+$C$9+$C$10)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L33*($C$18/'Saldo inicial'!$C$18))*(($C$3+$C$4+$C$5+$C$6)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L33*($C$18/'Saldo inicial'!$C$18))*(($C$16)/$C$18))","v":0},{"$f":"IF($C$18=0,0,('Relação de patrimônio'!L33*($C$18/'Saldo inicial'!$C$18))*(($C$17)/$C$18))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L33*($C$36/Jan!$C$72))*(($C$29+$C$30+$C$32+$C$33)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L33*($C$36/Jan!$C$72))*(($C$25+$C$26+$C$27+$C$28)/'Pasto 1'!$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L33*($C$36/Jan!$C$72))*(($C$21+$C$22+$C$23+$C$24)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L33*($C$36/Jan!$C$72))*(($C$34)/$C$36))","v":0},{"$f":"IF($C$36=0,0,('Relação de patrimônio'!L33*($C$36/Jan!$C$72))*(($C$35)/$C$36))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L33*($C$54/Fev!$C$72))*(($C$47+$C$48+$C$50+$C$51)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L33*($C$54/Fev!$C$72))*(($C$43+$C$44+$C$45+$C$46)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L33*($C$54/Fev!$C$72))*(($C$39+$C$40+$C$41+$C$42)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L33*($C$54/Fev!$C$72))*(($C$52)/$C$54))","v":0},{"$f":"IF($C$54=0,0,('Relação de patrimônio'!L33*($C$54/Fev!$C$72))*(($C$53)/$C$54))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L33*($C$72/Mar!$C$72))*(($C$65+$C$66+$C$68+$C$69)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L33*($C$72/Mar!$C$72))*(($C$61+$C$62+$C$63+$C$64)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L33*($C$72/Mar!$C$72))*(($C$57+$C$58+$C$59+$C$60)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L33*($C$72/Mar!$C$72))*(($C$70)/$C$72))","v":0},{"$f":"IF($C$72=0,0,('Relação de patrimônio'!L33*($C$72/Mar!$C$72))*(($C$71)/$C$72))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L33*($C$90/Abr!$C$72))*(($C$83+$C$84+$C$86+$C$87)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L33*($C$90/Abr!$C$72))*(($C$79+$C$80+$C$81+$C$82)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L33*($C$90/Abr!$C$72))*(($C$75+$C$76+$C$77+$C$78)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L33*($C$90/Abr!$C$72))*(($C$88)/$C$90))","v":0},{"$f":"IF($C$90=0,0,('Relação de patrimônio'!L33*($C$90/Abr!$C$72))*(($C$89)/$C$90))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L33*($C$108/Mai!$C$72))*(($C$101+$C$102+$C$104+$C$105)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L33*($C$108/Mai!$C$72))*(($C$97+$C$98+$C$99+$C$100)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L33*($C$108/Mai!$C$72))*(($C$93+$C$94+$C$95+$C$96)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L33*($C$108/Mai!$C$72))*(($C$106)/$C$108))","v":0},{"$f":"IF($C$108=0,0,('Relação de patrimônio'!L33*($C$108/Mai!$C$72))*(($C$107)/$C$108))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L33*($C$126/Jun!$C$72))*(($C$119+$C$120+$C$122+$C$123)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L33*($C$126/Jun!$C$72))*(($C$115+$C$116+$C$117+$C$118)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L33*($C$126/Jun!$C$72))*(($C$111+$C$112+$C$113+$C$114)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L33*($C$126/Jun!$C$72))*(($C$124)/$C$126))","v":0},{"$f":"IF($C$126=0,0,('Relação de patrimônio'!L33*($C$126/Jun!$C$72))*(($C$125)/$C$126))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L33*($C$144/Jul!$C$72))*(($C$137+$C$138+$C$140+$C$141)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L33*($C$144/Jul!$C$72))*(($C$133+$C$134+$C$135+$C$136)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L33*($C$144/Jul!$C$72))*(($C$129+$C$130+$C$131+$C$132)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L33*($C$144/Jul!$C$72))*(($C$142)/$C$144))","v":0},{"$f":"IF($C$144=0,0,('Relação de patrimônio'!L33*($C$144/Jul!$C$72))*(($C$143)/$C$144))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L33*($C$162/Ago!$C$72))*(($C$155+$C$156+$C$158+$C$159)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L33*($C$162/Ago!$C$72))*(($C$151+$C$152+$C$153+$C$154)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L33*($C$162/Ago!$C$72))*(($C$147+$C$148+$C$149+$C$150)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L33*($C$162/Ago!$C$72))*(($C$160)/$C$162))","v":0},{"$f":"IF($C$162=0,0,('Relação de patrimônio'!L33*($C$162/Ago!$C$72))*(($C$161)/$C$162))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L33*($C$180/Set!$C$72))*(($C$173+$C$174+$C$176+$C$177)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L33*($C$180/Set!$C$72))*(($C$169+$C$170+$C$171+$C$172)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L33*($C$180/Set!$C$72))*(($C$165+$C$166+$C$167+$C$168)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L33*($C$180/Set!$C$72))*(($C$178)/$C$180))","v":0},{"$f":"IF($C$180=0,0,('Relação de patrimônio'!L33*($C$180/Set!$C$72))*(($C$179)/$C$180))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L33*($C$198/Out!$C$72))*(($C$191+$C$192+$C$194+$C$195)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L33*($C$198/Out!$C$72))*(($C$187+$C$188+$C$189+$C$190)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L33*($C$198/Out!$C$72))*(($C$183+$C$184+$C$185+$C$186)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L33*($C$198/Out!$C$72))*(($C$196)/$C$198))","v":0},{"$f":"IF($C$198=0,0,('Relação de patrimônio'!L33*($C$198/Out!$C$72))*(($C$197)/$C$198))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L33*($C$216/Nov!$C$72))*(($C$209+$C$210+$C$212+$C$213)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L33*($C$216/Nov!$C$72))*(($C$205+$C$206+$C$207+$C$208)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L33*($C$216/Nov!$C$72))*(($C$201+$C$202+$C$203+$C$204)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L33*($C$216/Nov!$C$72))*(($C$214)/$C$216))","v":0},{"$f":"IF($C$216=0,0,('Relação de patrimônio'!L33*($C$216/Nov!$C$72))*(($C$215)/$C$216))","v":0}]
[null,"Touros para venda",{"$f":"Mai!$K$70","v":0},{"$f":"Mai!$D$70","v":0},{"$f":"Mai!$E$70","v":0},{"$f":"IF(C106=0,0,C106*D106)","v":0},0,0,0,null,null,"TOTAL AMORTIZAÇÃO",{"$f":"SUM(M101:M105)","v":0},{"$f":"SUM(N101:N105)","v":0},{"$f":"SUM(O101:O105)","v":0},{"$f":"SUM(P101:P105)","v":0},{"$f":"SUM(Q101:Q105)","v":0},{"$f":"SUM(R101:R105)","v":0},0,0,{"$f":"SUM(U101:U105)","v":0},{"$f":"SUM(V101:V105)","v":0},0,0,0,{"$f":"SUM(Z101:Z105)","v":0},{"$f":"SUM(AA101:AA105)","v":0},0,0,0,{"$f":"SUM(AE101:AE105)","v":0},{"$f":"SUM(AF101:AF105)","v":0},0,0,0,{"$f":"SUM(AJ101:AJ105)","v":0},{"$f":"SUM(AK101:AK105)","v":0},0,0,0,{"$f":"SUM(AO101:AO105)","v":0},{"$f":"SUM(AP101:AP105)","v":0},0,0,0,{"$f":"SUM(AT101:AT105)","v":0},{"$f":"SUM(AU101:AU105)","v":0},0,0,0,{"$f":"SUM(AY101:AY105)","v":0},{"$f":"SUM(AZ101:AZ105)","v":0},0,0,0,{"$f":"SUM(BD101:BD105)","v":0},{"$f":"SUM(BE101:BE105)","v":0},0,0,0,{"$f":"SUM(BI101:BI105)","v":0},{"$f":"SUM(BJ101:BJ105)","v":0},0,0,0,{"$f":"SUM(BN101:BN105)","v":0},{"$f":"SUM(BO101:BO105)","v":0},0,0,0,{"$f":"SUM(BS101:BS105)","v":0},{"$f":"SUM(BT101:BT105)","v":0}]
[null,"Matrizes para venda",{"$f":"Mai!$K$71","v":0},{"$f":"Mai!$D$71","v":0},{"$f":"Mai!$E$71","v":0},{"$f":"IF(C107=0,0,C107*D107)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C93:C107)","v":0},0,0,0,0,0,0]
[]
[null,"Julho","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD",null,"Geral da propriedade"]
[null,"Vacas descarte (engorda)",{"$f":"Jun!$L$57","v":0},{"$f":"Jun!$D$57","v":0},{"$f":"Jun!$E$57","v":0},{"$f":"IF(C111=0,0,C111*D111)","v":0},{"$f":"F111/450","v":0},{"$f":"IF($C$1=0,0,F111/$C$1)","v":0},{"$f":"IF($C$1=0,0,G111/$C$1)","v":0},null,null,"custos  operacionais","Jan",null,null,null,null,"Fev",null,null,null,null,"Mar",null,null,null,null,"Abr",null,null,null,null,"Mai",null,null,null,null,"Jun",null,null,null,null,"Jul",null,null,null,null,"Ago",null,null,null,null,"Set",null,null,null,null,"Out",null,null,null,null,"Nov",null,null,null,null,"Dez"]
[null,"Novilhas descarte (engorda)",{"$f":"Jun!$L$58","v":0},{"$f":"Jun!$D$58","v":0},{"$f":"Jun!$E$58","v":0},{"$f":"IF(C112=0,0,C112*D112)","v":0},{"$f":"F112/450","v":0},{"$f":"IF($C$1=0,0,F112/$C$1)","v":0},{"$f":"IF($C$1=0,0,G112/$C$1)","v":0},null,null,"TOTAL CUSTOS OPERACIONAIS",{"$f":"M99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Jun!$L$59","v":0},{"$f":"Jun!$D$59","v":0},{"$f":"Jun!$E$59","v":0},0,0,0,0,null,null,"Amortização de Investimentos","Jan",null,null,null,null,"Fev",null,null,null,null,"Mar",null,null,null,null,"Abr",null,null,null,null,"Mai",null,null,null,null,"Jun",null,null,null,null,"Jul",null,null,null,null,"Ago",null,null,null,null,"Set",null,null,null,null,"Out",null,null,null,null,"Nov",null,null,null,null,"Dez"]
[null,"Machos 18-36 meses (engorda)",{"$f":"Jun!$L$60","v":0},{"$f":"Jun!$D$60","v":0},{"$f":"Jun!$E$60","v":0},0,0,0,0,null,null,"TOTAL AMORTIZAÇÃO",{"$f":"M106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Jun!$L$61","v":0},{"$f":"Jun!$D$61","v":0},{"$f":"Jun!$E$61","v":0},0,{"$f":"F115/450","v":0},0,0,null,null,"CUSTOS DE ANIMAIS","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes","Cria","Recria","Engorda","Touros","Matrizes"]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Jun!$L$62","v":0},{"$f":"Jun!$D$62","v":0},{"$f":"Jun!$E$62","v":0},0,{"$f":"F116/450","v":0},0,0,null,null,"Vacas descarte (engorda)"]
[null,"Machos 06-12 meses (recria)",{"$f":"Jun!$L$63","v":0},{"$f":"Jun!$D$63","v":0},{"$f":"Jun!$E$63","v":0},0,0,0,0,null,null,"Novilhas descarte (engorda)"]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Jun!$L$64","v":0},{"$f":"Jun!$D$64","v":0},{"$f":"Jun!$E$64","v":0},0,0,0,0,null,null,"Machos + 36 meses inclusive tourunos"]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Jun!$L$65","v":0},{"$f":"Jun!$D$65","v":0},{"$f":"Jun!$E$65","v":0},0,0,0,0,null,null,"Machos 18-36 meses (engorda)"]
[null,"Machos 0-6 meses (mamando)",{"$f":"Jun!$L$66","v":0},{"$f":"Jun!$D$66","v":0},{"$f":"Jun!$E$66","v":0},0,0,0,0,null,null,"Machos 08-20 meses (recria)"]
[null,"Rebanho de reprodução:",null,null,null,null,null,null,null,null,null,"Fêmeas 08-20 meses (recria)"]
[null,"Touros",{"$f":"Jun!$L$68","v":0},{"$f":"Jun!$D$68","v":0},{"$f":"Jun!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F122/$C$1)","v":0},0,null,null,"Machos 0-6 meses (mamando)"]
[null,"Matriz",{"$f":"Jun!$L$69","v":0},{"$f":"Jun!$D$69","v":0},{"$f":"Jun!$E$69","v":0},0,0,0,0,null,null,"Fêmeas 0-6 meses (mamando)"]
[null,"Touros para venda",{"$f":"Jun!$L$70","v":0},{"$f":"Jun!$D$70","v":0},{"$f":"Jun!$E$70","v":0},{"$f":"IF(C124=0,0,C124*D124)","v":0},0,0,0,null,null,"Rebanho de reprodução:"]
[null,"Matrizes para venda",{"$f":"Jun!$L$71","v":0},{"$f":"Jun!$D$71","v":0},{"$f":"Jun!$E$71","v":0},{"$f":"IF(C125=0,0,C125*D125)","v":0},0,0,0,null,null,"Touros"]
[null,"Total",{"$f":"SUM(C111:C125)","v":0},0,0,0,0,0,0,null,null,"Matriz"]
[]
[null,"Agosto","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD",null,"TOTAL DE COMPRA"]
[null,"Vacas descarte (engorda)",{"$f":"Jul!$M$57","v":0},{"$f":"Jul!$D$57","v":0},{"$f":"Jul!$E$57","v":0},{"$f":"IF(C129=0,0,C129*D129)","v":0},{"$f":"F129/450","v":0},{"$f":"IF($C$1=0,0,F129/$C$1)","v":0},{"$f":"IF($C$1=0,0,G129/$C$1)","v":0},null,null,"RECEITAS","Jul",null,null,null,null,"Ago",null,null,null,null,"Set",null,null,null,null,"Out",null,null,null,null,"Nov",null,null,null,null,"Dez",null,null,null,null,"Jan",null,null,null,null,"Fev",null,null,null,null,"Mar",null,null,null,null,"Abr",null,null,null,null,"Mai",null,null,null,null,"Jun"]
[null,"Novilhas descarte (engorda)",{"$f":"Jul!$M$58","v":0},{"$f":"Jul!$D$58","v":0},{"$f":"Jul!$E$58","v":0},{"$f":"IF(C130=0,0,C130*D130)","v":0},{"$f":"F130/450","v":0},{"$f":"IF($C$1=0,0,F130/$C$1)","v":0},{"$f":"IF($C$1=0,0,G130/$C$1)","v":0},null,null,"Venda de animais",{"$f":"(Jan!K11*Jan!M11)+(Jan!K12*Jan!M12)","v":0},{"$f":"(Jan!K7*Jan!M7)+(Jan!K8*Jan!M8)","v":0},{"$f":"(Jan!K3*Jan!M3)+(Jan!K4*Jan!M4)+(Jan!K5*Jan!M5)+(Jan!K6*Jan!M6)","v":0},null,null,{"$f":"(Fev!K11*Fev!M11)+(Fev!K12*Fev!M12)","v":0},{"$f":"(Fev!K7*Fev!M7)+(Fev!K8*Fev!M8)","v":0},{"$f":"(Fev!K3*Fev!M3)+(Fev!K4*Fev!M4)+(Fev!K5*Fev!M5)+(Fev!K6*Fev!M6)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Jul!$M$59","v":0},{"$f":"Jul!$D$59","v":0},{"$f":"Jul!$E$59","v":0},0,0,0,0,null,null,"Venda de residual de equipamentos"]
[null,"Machos 18-36 meses (engorda)",{"$f":"Jul!$M$60","v":0},{"$f":"Jul!$D$60","v":0},{"$f":"Jul!$E$60","v":0},0,0,0,0,null,null,"Outros"]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Jul!$M$61","v":0},{"$f":"Jul!$D$61","v":0},{"$f":"Jul!$E$61","v":0},0,{"$f":"F133/450","v":0},0,0,null,null,"TOTAL RECEITAS"]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Jul!$M$62","v":0},{"$f":"Jul!$D$62","v":0},{"$f":"Jul!$E$62","v":0},0,{"$f":"F134/450","v":0},0,0,null,null,"TOTAL SAÍDAS"]
[null,"Machos 06-12 meses (recria)",{"$f":"Jul!$M$63","v":0},{"$f":"Jul!$D$63","v":0},{"$f":"Jul!$E$63","v":0},0,0,0,0,null,null,"SALDO"]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Jul!$M$64","v":0},{"$f":"Jul!$D$64","v":0},{"$f":"Jul!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Jul!$M$65","v":0},{"$f":"Jul!$D$65","v":0},{"$f":"Jul!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Jul!$M$66","v":0},{"$f":"Jul!$D$66","v":0},{"$f":"Jul!$E$66","v":0},0,0,0,0,null,null,null,"Inicial","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez"]
[null,"Rebanho de reprodução:",null,null,null,null,null,null,null,null,null,"Quantidade de animais",{"$f":"'Saldo inicial'!C18","v":0},{"$f":"Jan!C72","v":0},{"$f":"Fev!C72","v":0},{"$f":"Mar!C72","v":0},{"$f":"Abr!C72","v":0},{"$f":"Mai!C72","v":0},{"$f":"Jun!C72","v":0},{"$f":"Jul!C72","v":0},{"$f":"Ago!C72","v":0},{"$f":"Set!C72","v":0},{"$f":"Out!C72","v":0},{"$f":"Nov!C72","v":0},{"$f":"Dez!C72","v":0}]
[null,"Touros",{"$f":"Jul!$M$68","v":0},{"$f":"Jul!$D$68","v":0},{"$f":"Jul!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F140/$C$1)","v":0},0,null,null,"Engorda",{"$f":"SUM('Saldo inicial'!C3:C6)","v":0},{"$f":"SUM(Jan!$C$57:$C$60)","v":0},{"$f":"SUM(Fev!$C$57:$C$60)","v":0},{"$f":"SUM(Mar!$C$57:$C$60)","v":0},{"$f":"SUM(Abr!$C$57:$C$60)","v":0},{"$f":"SUM(Mai!$C$57:$C$60)","v":0},{"$f":"SUM(Jun!$C$57:$C$60)","v":0},{"$f":"SUM(Jul!$C$57:$C$60)","v":0},{"$f":"SUM(Ago!$C$57:$C$60)","v":0},{"$f":"SUM(Set!$C$57:$C$60)","v":0},{"$f":"SUM(Out!$C$57:$C$60)","v":0},{"$f":"SUM(Nov!$C$57:$C$60)","v":0},{"$f":"SUM(Dez!$C$57:$C$60)","v":0}]
[null,"Matriz",{"$f":"Jul!$M$69","v":0},{"$f":"Jul!$D$69","v":0},{"$f":"Jul!$E$69","v":0},0,0,0,0,null,null,"Recria",{"$f":"SUM('Saldo inicial'!C7:C10)","v":0},{"$f":"SUM(Jan!$C$61:$C$64)","v":0},{"$f":"SUM(Fev!$C$61:$C$64)","v":0},{"$f":"SUM(Mar!$C$61:$C$64)","v":0},{"$f":"SUM(Abr!$C$61:$C$64)","v":0},{"$f":"SUM(Mai!$C$61:$C$64)","v":0},{"$f":"SUM(Jun!$C$61:$C$64)","v":0},{"$f":"SUM(Jul!$C$61:$C$64)","v":0},{"$f":"SUM(Ago!$C$61:$C$64)","v":0},{"$f":"SUM(Set!$C$61:$C$64)","v":0},{"$f":"SUM(Out!$C$61:$C$64)","v":0},{"$f":"SUM(Nov!$C$61:$C$64)","v":0},{"$f":"SUM(Dez!$C$61:$C$64)","v":0}]
[null,"Touros para venda",{"$f":"Jul!$M$70","v":0},{"$f":"Jul!$D$70","v":0},{"$f":"Jul!$E$70","v":0},{"$f":"IF(C142=0,0,C142*D142)","v":0},0,0,0,null,null,"Cria",{"$f":"SUM('Saldo inicial'!C11:C12)","v":0},{"$f":"SUM(Jan!$C$65:$C$66)","v":0},{"$f":"SUM(Fev!$C$65:$C$66)","v":0},{"$f":"SUM(Mar!$C$65:$C$66)","v":0},{"$f":"SUM(Abr!$C$65:$C$66)","v":0},{"$f":"SUM(Mai!$C$65:$C$66)","v":0},{"$f":"SUM(Jun!$C$65:$C$66)","v":0},{"$f":"SUM(Jul!$C$65:$C$66)","v":0},{"$f":"SUM(Ago!$C$65:$C$66)","v":0},{"$f":"SUM(Set!$C$65:$C$66)","v":0},{"$f":"SUM(Out!$C$65:$C$66)","v":0},{"$f":"SUM(Nov!$C$65:$C$66)","v":0},{"$f":"SUM(Dez!$C$65:$C$66)","v":0}]
[null,"Matrizes para venda",{"$f":"Jul!$M$71","v":0},{"$f":"Jul!$D$71","v":0},{"$f":"Jul!$E$71","v":0},{"$f":"IF(C143=0,0,C143*D143)","v":0},0,0,0,null,null,"Matrizes",{"$f":"'Saldo inicial'!C15","v":0},{"$f":"Jan!$C$69","v":0},{"$f":"Fev!$C$69","v":0},{"$f":"Mar!$C$69","v":0},{"$f":"Abr!$C$69","v":0},{"$f":"Mai!$C$69","v":0},{"$f":"Jun!$C$69","v":0},{"$f":"Jul!$C$69","v":0},{"$f":"Ago!$C$69","v":0},{"$f":"Set!$C$69","v":0},{"$f":"Out!$C$69","v":0},{"$f":"Nov!$C$69","v":0},{"$f":"Dez!$C$69","v":0}]
[null,"Total",{"$f":"SUM(C129:C143)","v":0},0,0,0,0,0,0,null,null,"Touros",{"$f":"'Saldo inicial'!C14","v":0},{"$f":"Jan!$C$68","v":0},{"$f":"Fev!$C$68","v":0},{"$f":"Mar!$C$68","v":0},{"$f":"Abr!$C$68","v":0},{"$f":"Mai!$C$68","v":0},{"$f":"Jun!$C$68","v":0},{"$f":"Jul!$C$68","v":0},{"$f":"Ago!$C$68","v":0},{"$f":"Set!$C$68","v":0},{"$f":"Out!$C$68","v":0},{"$f":"Nov!$C$68","v":0},{"$f":"Dez!$C$68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Touros para venda",{"$f":"'Saldo inicial'!C16","v":0},{"$f":"Jan!$C$70","v":0},{"$f":"Fev!$C$70","v":0},{"$f":"Mar!$C$70","v":0},{"$f":"Abr!$C$70","v":0},{"$f":"Mai!$C$70","v":0},{"$f":"Jun!$C$70","v":0},{"$f":"Jul!$C$70","v":0},{"$f":"Ago!$C$70","v":0},{"$f":"Set!$C$70","v":0},{"$f":"Out!$C$70","v":0},{"$f":"Nov!$C$70","v":0},{"$f":"Dez!$C$70","v":0}]
[null,"Setembro","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD",null,"Matrizes para venda",{"$f":"'Saldo inicial'!C17","v":0},{"$f":"Jan!$C$71","v":0},{"$f":"Fev!$C$71","v":0},{"$f":"Mar!$C$71","v":0},{"$f":"Abr!$C$71","v":0},{"$f":"Mai!$C$71","v":0},{"$f":"Jun!$C$71","v":0},{"$f":"Jul!$C$71","v":0},{"$f":"Ago!$C$71","v":0},{"$f":"Set!$C$71","v":0},{"$f":"Out!$C$71","v":0},{"$f":"Nov!$C$71","v":0},{"$f":"Dez!$C$71","v":0}]
[null,"Vacas descarte (engorda)",{"$f":"Ago!$M$57","v":0},{"$f":"Ago!$D$57","v":0},{"$f":"Ago!$E$57","v":0},{"$f":"IF(C147=0,0,C147*D147)","v":0},{"$f":"F147/450","v":0},{"$f":"IF($C$1=0,0,F147/$C$1)","v":0},{"$f":"IF($C$1=0,0,G147/$C$1)","v":0}]
[null,"Novilhas descarte (engorda)",{"$f":"Ago!$M$58","v":0},{"$f":"Ago!$D$58","v":0},{"$f":"Ago!$E$58","v":0},{"$f":"IF(C148=0,0,C148*D148)","v":0},{"$f":"F148/450","v":0},{"$f":"IF($C$1=0,0,F148/$C$1)","v":0},{"$f":"IF($C$1=0,0,G148/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Ago!$M$59","v":0},{"$f":"Ago!$D$59","v":0},{"$f":"Ago!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Ago!$M$60","v":0},{"$f":"Ago!$D$60","v":0},{"$f":"Ago!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Ago!$M$61","v":0},{"$f":"Ago!$D$61","v":0},{"$f":"Ago!$E$61","v":0},0,{"$f":"F151/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Ago!$M$62","v":0},{"$f":"Ago!$D$62","v":0},{"$f":"Ago!$E$62","v":0},0,{"$f":"F152/450","v":0},0,0]
[null,"Machos 06-12 meses (recria)",{"$f":"Ago!$M$63","v":0},{"$f":"Ago!$D$63","v":0},{"$f":"Ago!$E$63","v":0},0,0,0,0]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Ago!$M$64","v":0},{"$f":"Ago!$D$64","v":0},{"$f":"Ago!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Ago!$M$65","v":0},{"$f":"Ago!$D$65","v":0},{"$f":"Ago!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Ago!$M$66","v":0},{"$f":"Ago!$D$66","v":0},{"$f":"Ago!$E$66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Ago!$M$68","v":0},{"$f":"Ago!$D$68","v":0},{"$f":"Ago!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F158/$C$1)","v":0},0]
[null,"Matriz",{"$f":"Ago!$M$69","v":0},{"$f":"Ago!$D$69","v":0},{"$f":"Ago!$E$69","v":0},0,0,0,0]
[null,"Touros para venda",{"$f":"Ago!$M$70","v":0},{"$f":"Ago!$D$70","v":0},{"$f":"Ago!$E$70","v":0},{"$f":"IF(C160=0,0,C160*D160)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Ago!$M$71","v":0},{"$f":"Ago!$D$71","v":0},{"$f":"Ago!$E$71","v":0},{"$f":"IF(C161=0,0,C161*D161)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C147:C161)","v":0},0,0,0,0,0,0]
[]
[null,"Outubro","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD"]
[null,"Vacas descarte (engorda)",{"$f":"Set!$M$57","v":0},{"$f":"Set!$D$57","v":0},{"$f":"Set!$E$57","v":0},{"$f":"IF(C165=0,0,C165*D165)","v":0},{"$f":"F165/450","v":0},{"$f":"IF($C$1=0,0,F165/$C$1)","v":0},{"$f":"IF($C$1=0,0,G165/$C$1)","v":0}]
[null,"Novilhas descarte (engorda)",{"$f":"Set!$M$58","v":0},{"$f":"Set!$D$58","v":0},{"$f":"Set!$E$58","v":0},{"$f":"IF(C166=0,0,C166*D166)","v":0},{"$f":"F166/450","v":0},{"$f":"IF($C$1=0,0,F166/$C$1)","v":0},{"$f":"IF($C$1=0,0,G166/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Set!$M$59","v":0},{"$f":"Set!$D$59","v":0},{"$f":"Set!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Set!$M$60","v":0},{"$f":"Set!$D$60","v":0},{"$f":"Set!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Set!$M$61","v":0},{"$f":"Set!$D$61","v":0},{"$f":"Set!$E$61","v":0},0,{"$f":"F169/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Set!$M$62","v":0},{"$f":"Set!$D$62","v":0},{"$f":"Set!$E$62","v":0},0,{"$f":"F170/450","v":0},0,0]
[null,"Machos 06-12 meses (recria)",{"$f":"Set!$M$63","v":0},{"$f":"Set!$D$63","v":0},{"$f":"Set!$E$63","v":0},0,0,0,0]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Set!$M$64","v":0},{"$f":"Set!$D$64","v":0},{"$f":"Set!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Set!$M$65","v":0},{"$f":"Set!$D$65","v":0},{"$f":"Set!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Set!$M$66","v":0},{"$f":"Set!$D$66","v":0},{"$f":"Set!$E$66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Set!$M$68","v":0},{"$f":"Set!$D$68","v":0},{"$f":"Set!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F176/$C$1)","v":0},0]
[null,"Matriz",{"$f":"Set!$M$69","v":0},{"$f":"Set!$D$69","v":0},{"$f":"Set!$E$69","v":0},0,0,0,0]
[null,"Touros para venda",{"$f":"Set!$M$70","v":0},{"$f":"Set!$D$70","v":0},{"$f":"Set!$E$70","v":0},{"$f":"IF(C178=0,0,C178*D178)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Set!$M$71","v":0},{"$f":"Set!$D$71","v":0},{"$f":"Set!$E$71","v":0},{"$f":"IF(C179=0,0,C179*D179)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C165:C179)","v":0},0,0,0,0,0,0]
[]
[null,"Novembro","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD"]
[null,"Vacas descarte (engorda)",{"$f":"Out!$M$57","v":0},{"$f":"Out!$D$57","v":0},{"$f":"Out!$E$57","v":0},{"$f":"IF(C183=0,0,C183*D183)","v":0},{"$f":"F183/450","v":0},{"$f":"IF($C$1=0,0,F183/$C$1)","v":0},{"$f":"IF($C$1=0,0,G183/$C$1)","v":0}]
[null,"Novilhas descarte (engorda)",{"$f":"Out!$M$58","v":0},{"$f":"Out!$D$58","v":0},{"$f":"Out!$E$58","v":0},{"$f":"IF(C184=0,0,C184*D184)","v":0},{"$f":"F184/450","v":0},{"$f":"IF($C$1=0,0,F184/$C$1)","v":0},{"$f":"IF($C$1=0,0,G184/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Out!$M$59","v":0},{"$f":"Out!$D$59","v":0},{"$f":"Out!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Out!$M$60","v":0},{"$f":"Out!$D$60","v":0},{"$f":"Out!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Out!$M$61","v":0},{"$f":"Out!$D$61","v":0},{"$f":"Out!$E$61","v":0},0,{"$f":"F187/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Out!$M$62","v":0},{"$f":"Out!$D$62","v":0},{"$f":"Out!$E$62","v":0},0,{"$f":"F188/450","v":0},0,0]
[null,"Machos 06-12 meses (recria)",{"$f":"Out!$M$63","v":0},{"$f":"Out!$D$63","v":0},{"$f":"Out!$E$63","v":0},0,0,0,0]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Out!$M$64","v":0},{"$f":"Out!$D$64","v":0},{"$f":"Out!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Out!$M$65","v":0},{"$f":"Out!$D$65","v":0},{"$f":"Out!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Out!$M$66","v":0},{"$f":"Out!$D$66","v":0},{"$f":"Out!$E$66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Out!$M$68","v":0},{"$f":"Out!$D$68","v":0},{"$f":"Out!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F194/$C$1)","v":0},0]
[null,"Matriz",{"$f":"Out!$M$69","v":0},{"$f":"Out!$D$69","v":0},{"$f":"Out!$E$69","v":0},0,0,0,0]
[null,"Touros para venda",{"$f":"Out!$M$70","v":0},{"$f":"Out!$D$70","v":0},{"$f":"Out!$E$70","v":0},{"$f":"IF(C196=0,0,C196*D196)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Out!$M$71","v":0},{"$f":"Out!$D$71","v":0},{"$f":"Out!$E$71","v":0},{"$f":"IF(C197=0,0,C197*D197)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C183:C197)","v":0},0,0,0,0,0,0]
[]
[null,"Dezembro","Nº de cabeças:","Peso Médio:","Custo Médio R$","Carga Animal (Kg):","Carga Animal (UA):","Carga    (Kg/Ha):","Carga    (UA/Ha):","GMD"]
[null,"Vacas descarte (engorda)",{"$f":"Nov!$M$57","v":0},{"$f":"Nov!$D$57","v":0},{"$f":"Nov!$E$57","v":0},{"$f":"IF(C201=0,0,C201*D201)","v":0},{"$f":"F201/450","v":0},{"$f":"IF($C$1=0,0,F201/$C$1)","v":0},{"$f":"IF($C$1=0,0,G201/$C$1)","v":0}]
[null,"Novilhas descarte (engorda)",{"$f":"Nov!$M$58","v":0},{"$f":"Nov!$D$58","v":0},{"$f":"Nov!$E$58","v":0},{"$f":"IF(C202=0,0,C202*D202)","v":0},{"$f":"F202/450","v":0},{"$f":"IF($C$1=0,0,F202/$C$1)","v":0},{"$f":"IF($C$1=0,0,G202/$C$1)","v":0}]
[null,"Machos + 36 meses inclusive tourunos",{"$f":"Nov!$M$59","v":0},{"$f":"Nov!$D$59","v":0},{"$f":"Nov!$E$59","v":0},0,0,0,0]
[null,"Machos 18-36 meses (engorda)",{"$f":"Nov!$M$60","v":0},{"$f":"Nov!$D$60","v":0},{"$f":"Nov!$E$60","v":0},0,0,0,0]
[null,"Machos 12 - 24 meses (recria)",{"$f":"Nov!$M$61","v":0},{"$f":"Nov!$D$61","v":0},{"$f":"Nov!$E$61","v":0},0,{"$f":"F205/450","v":0},0,0]
[null,"Fêmeas 12 - 24 meses (recria)",{"$f":"Nov!$M$62","v":0},{"$f":"Nov!$D$62","v":0},{"$f":"Nov!$E$62","v":0},0,{"$f":"F206/450","v":0},0,0]
[null,"Machos 06-12 meses (recria)",{"$f":"Nov!$M$63","v":0},{"$f":"Nov!$D$63","v":0},{"$f":"Nov!$E$63","v":0},0,0,0,0]
[null,"Fêmeas 06-12 meses (recria)",{"$f":"Nov!$M$64","v":0},{"$f":"Nov!$D$64","v":0},{"$f":"Nov!$E$64","v":0},0,0,0,0]
[null,"Fêmeas 0-6 meses (mamando)",{"$f":"Nov!$M$65","v":0},{"$f":"Nov!$D$65","v":0},{"$f":"Nov!$E$65","v":0},0,0,0,0]
[null,"Machos 0-6 meses (mamando)",{"$f":"Nov!$M$66","v":0},{"$f":"Nov!$D$66","v":0},{"$f":"Nov!$E$66","v":0},0,0,0,0]
[null,"Rebanho de reprodução:"]
[null,"Touros",{"$f":"Nov!$M$68","v":0},{"$f":"Nov!$D$68","v":0},{"$f":"Nov!$E$68","v":0},0,0,{"$f":"IF($C$1=0,0,F212/$C$1)","v":0},0]
[null,"Matriz",{"$f":"Nov!$M$69","v":0},{"$f":"Nov!$D$69","v":0},{"$f":"Nov!$E$69","v":0},0,0,0,0]
[null,"Touros para venda",{"$f":"Nov!$M$70","v":0},{"$f":"Nov!$D$70","v":0},{"$f":"Nov!$E$70","v":0},{"$f":"IF(C214=0,0,C214*D214)","v":0},0,0,0]
[null,"Matrizes para venda",{"$f":"Nov!$M$71","v":0},{"$f":"Nov!$D$71","v":0},{"$f":"Nov!$E$71","v":0},{"$f":"IF(C215=0,0,C215*D215)","v":0},0,0,0]
[null,"Total",{"$f":"SUM(C201:C215)","v":0},0,0,0,0,0,0]

{"sheet":"Relatório Pastos","index":23,"n_rows":15,"n_cols":21,"rows_kept":15,"cut":false,"hidden":true,"merged":[[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,19,1,20],[1,9,1,10],[1,11,1,12],[1,13,1,14],[1,15,1,16],[1,17,1,18]]}
[]
[null,"Pasto 1",null,"Pasto 2",null,"Pasto 3",null,"Pasto 4",null,"Pasto 5",null,"Pasto 6",null,"Pasto 7",null,"Pasto 8",null,"Pasto 9",null,"Pasto 10"]
[null,"Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha","Kg/Ha","UA/Ha"]
["Jan",{"$f":"'Pasto 1'!$H$18","v":0},{"$f":"'Pasto 1'!$I$18","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Fev",{"$f":"'Pasto 1'!$H$36","v":0},{"$f":"'Pasto 1'!$I$36","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Mar",{"$f":"'Pasto 1'!$H$54","v":0},{"$f":"'Pasto 1'!$I$54","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Abr",{"$f":"'Pasto 1'!$H$72","v":0},{"$f":"'Pasto 1'!$I$72","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Mai",{"$f":"'Pasto 1'!$H$90","v":0},{"$f":"'Pasto 1'!$I$90","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Jun",{"$f":"'Pasto 1'!$H$108","v":0},{"$f":"'Pasto 1'!$I$108","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Jul",{"$f":"'Pasto 1'!$H$126","v":0},{"$f":"'Pasto 1'!$I$126","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Ago",{"$f":"'Pasto 1'!$H$144","v":0},{"$f":"'Pasto 1'!$I$144","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Set",{"$f":"'Pasto 1'!$H$162","v":0},{"$f":"'Pasto 1'!$I$162","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Out",{"$f":"'Pasto 1'!$H$180","v":0},{"$f":"'Pasto 1'!$I$180","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Nov",{"$f":"'Pasto 1'!$H$198","v":0},{"$f":"'Pasto 1'!$I$198","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Dez",{"$f":"'Pasto 1'!$H$216","v":0},{"$f":"'Pasto 1'!$I$216","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Fin Jan","index":24,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0},null,null,"Janeiro"]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Suplementação"},null,null,null,null,null,null,2,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Manut. de Equip."},null,null,null,null,null,null,1,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Manut. de Equip.",null,null,null,null,null,null,1,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Manut. de Inst.",null,null,null,null,null,null,5,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Mão-de-Obra",null,null,null,null,null,null,6,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Saída",null,null,null,null,"Manut. de Equip.",null,null,null,null,null,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Fev","index":25,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Manut. de Equip."},null,null,null,null,null,null,1,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Mar","index":26,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Manut. de Equip."},null,null,null,null,null,null,1,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Abr","index":27,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Manut. de Equip."},null,null,null,null,null,null,1,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Mai","index":28,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Manut. de Equip."},null,null,null,null,null,null,1,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Manut. de Inst."},null,null,null,null,null,null,5,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Jun","index":29,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Manut. de Equip."},null,null,null,null,null,null,1,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Sanidade"},null,null,null,null,null,null,7,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Reprodução",null,null,null,null,null,null,3,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Jul","index":30,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Manut. de Equip.",null,null,null,null,null,null,1,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Reprodução",null,null,null,null,null,null,3,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Administração",null,null,null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Manut. de Inst.",null,null,null,null,null,null,5,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Mão-de-Obra",null,null,null,null,null,null,6,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Sanidade",null,null,null,null,null,null,7,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Pastagens",null,null,null,null,null,null,8,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Ago","index":31,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Manut. de Equip.",null,null,null,null,null,null,1,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Reprodução",null,null,null,null,null,null,3,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Administração",null,null,null,null,null,null,4,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Manut. de Inst.",null,null,null,null,null,null,5,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Mão-de-Obra",null,null,null,null,null,null,6,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Sanidade",null,null,null,null,null,null,7,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Pastagens",null,null,null,null,null,null,8,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Set","index":32,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Manut. de Equip.",null,null,null,null,null,null,1,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Reprodução",null,null,null,null,null,null,3,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Administração",null,null,null,null,null,null,4,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Manut. de Inst.",null,null,null,null,null,null,5,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Mão-de-Obra",null,null,null,null,null,null,6,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Sanidade",null,null,null,null,null,null,7,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Pastagens",null,null,null,null,null,null,8,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Out","index":33,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Pag. Financiamento",null,null,null,null,null,null,12,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Manut. de Equip.",null,null,null,null,null,null,1,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Reprodução",null,null,null,null,null,null,3,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Administração",null,null,null,null,null,null,4,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Manut. de Inst.",null,null,null,null,null,null,5,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Mão-de-Obra",null,null,null,null,null,null,6,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Sanidade",null,null,null,null,null,null,7,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Pastagens",null,null,null,null,null,null,8,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Nov","index":34,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Investimentos"},null,null,null,null,null,null,9,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Pag. Financiamento"},null,null,null,null,null,null,12,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Manut. de Equip.",null,null,null,null,null,null,1,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Reprodução",null,null,null,null,null,null,3,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Administração",null,null,null,null,null,null,4,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Manut. de Inst.",null,null,null,null,null,null,5,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Mão-de-Obra",null,null,null,null,null,null,6,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Sanidade",null,null,null,null,null,null,7,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Pastagens",null,null,null,null,null,null,8,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Fin Dez","index":35,"n_rows":105,"n_cols":35,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[null,null,"Total a receber em aberto",{"$f":"AG105-AI105","v":0}]
[null,null,"Total a pagar em aberto",{"$f":"AF105-AH105","v":0}]
[null,"Entrada/Saída","Evento","Valor","Data da compra","Data do pag.","Classificação",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Comprado","Vendido","Pago","Recebido"]
[1,{"$f":"VLOOKUP(N4,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N4,$P$4:$R$15,2)","v":"Pag. Financiamento"},null,null,null,null,null,null,12,null,1,"Manut. de Equip.","Saída",null,{"$f":"IF($N4=1,$D4,0)","v":0},{"$f":"IF($N4=2,$D4,0)","v":0},{"$f":"IF($N4=3,$D4,0)","v":0},{"$f":"IF($N4=4,$D4,0)","v":0},{"$f":"IF($N4=5,$D4,0)","v":0},{"$f":"IF($N4=6,$D4,0)","v":0},{"$f":"IF($N4=7,$D4,0)","v":0},{"$f":"IF($N4=8,$D4,0)","v":0},{"$f":"IF($N4=9,$D4,0)","v":0},{"$f":"IF($N4=10,$D4,0)","v":0},{"$f":"IF($N4=11,$D4,0)","v":0},{"$f":"IF($N4=12,$D4,0)","v":0},{"$f":"T4+U4+V4+W4+X4+Y4+Z4+AA4+AB4+AE4","v":0},{"$f":"AC4+AD4","v":0},{"$f":"IF(F4=0,0,AF4)","v":0},{"$f":"IF(F4=0,0,AG4)","v":0}]
[2,{"$f":"VLOOKUP(N5,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,{"$f":"VLOOKUP(N5,$P$4:$R$15,2)","v":"Manut. de Equip."},null,null,null,null,null,null,1,null,2,"Suplementação","Saída",null,{"$f":"IF(N5=1,D5,0)","v":0},{"$f":"IF($N5=2,$D5,0)","v":0},{"$f":"IF($N5=3,$D5,0)","v":0},{"$f":"IF($N5=4,$D5,0)","v":0},{"$f":"IF($N5=5,$D5,0)","v":0},{"$f":"IF($N5=6,$D5,0)","v":0},{"$f":"IF($N5=7,$D5,0)","v":0},{"$f":"IF($N5=8,$D5,0)","v":0},{"$f":"IF($N5=9,$D5,0)","v":0},{"$f":"IF($N5=10,$D5,0)","v":0},{"$f":"IF($N5=11,$D5,0)","v":0},{"$f":"IF($N5=12,$D5,0)","v":0},0,{"$f":"AC5+AD5","v":0},{"$f":"IF(F5=0,0,AF5)","v":0},{"$f":"IF(F5=0,0,AG5)","v":0}]
[3,{"$f":"VLOOKUP(N6,$P$4:$R$15,3)","v":"Saída"},null,null,null,null,"Suplementação",null,null,null,null,null,null,2,null,3,"Reprodução","Saída",null,{"$f":"IF(N6=1,D6,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"Saída",null,null,null,null,"Reprodução",null,null,null,null,null,null,3,null,4,"Administração","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"Saída",null,null,null,null,"Administração",null,null,null,null,null,null,4,null,5,"Manut. de Inst.","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T8+U8+V8+W8+X8+Y8+Z8+AA8+AB8+AE8","v":0},0,0,0]
[6,"Saída",null,null,null,null,"Manut. de Inst.",null,null,null,null,null,null,5,null,6,"Mão-de-Obra","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T9+U9+V9+W9+X9+Y9+Z9+AA9+AB9+AE9","v":0},0,0,0]
[7,"Saída",null,null,null,null,"Mão-de-Obra",null,null,null,null,null,null,6,null,7,"Sanidade","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,"Saída",null,null,null,null,"Sanidade",null,null,null,null,null,null,7,null,8,"Pastagens","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,"Saída",null,null,null,null,"Pastagens",null,null,null,null,null,null,8,null,9,"Investimentos","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,10,"Outras Receitas","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,11,"Rec. Financiamento","Entrada",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,12,"Pag. Financiamento","Saída",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,"Saída",null,null,null,null,"Investimentos",null,null,null,null,null,null,9,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[30,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[31,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[42,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[43,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[46,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[53,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[54,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[57,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[64,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[65,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"Entrada",null,null,null,null,{"$f":"VLOOKUP(N69,$P$4:$R$15,2)","v":"Outras Receitas"},null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($N69=11,$D69,0)","v":0},{"$f":"IF($N69=12,$D69,0)","v":0},0,{"$f":"AC69+AD69","v":0},{"$f":"IF(F69=0,0,AF69)","v":0},{"$f":"IF(F69=0,0,AG69)","v":0}]
[67,{"$f":"VLOOKUP(N70,$P$4:$R$15,3)","v":"Entrada"},null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[68,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T73+U73+V73+W73+X73+Y73+Z73+AA73+AB73+AE73","v":0},0,0,0]
[71,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[75,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[76,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[77,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[79,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[80,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[81,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[82,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[83,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[84,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[85,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[86,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[87,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[88,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[90,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[91,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[92,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[93,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[94,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[95,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[96,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[97,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[98,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[99,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[100,"Entrada",null,null,null,null,"Outras Receitas",null,null,null,null,null,null,10,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(T4:T103)","v":0},{"$f":"SUM(U4:U103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]