{"receita": {"2021": 9354881.62, "2022": 8445007.28, "2023": 8380504.51, "2024": 8038893.19, "2025": 7452698.49}, "cmv": {"2021": 5986430.28, "2022": 5242158.37, "2023": 5115740.85, "2024": 4861652.98, "2025": 4611939.94}, "lucro_bruto": {"2021": 3368451.34, "2022": 3202848.91, "2023": 3264763.66, "2024": 3177240.21, "2025": 2840758.55}, "desp_fixas": {"2021": 112320.79, "2022": 144442.66, "2023": 161008.89, "2024": 179452.84, "2025": 200204.56}, "desp_trib": {"2021": 299215.49, "2022": 411025.94, "2023": 377949.27, "2024": 450495.21, "2025": 341965.02}, "desp_var": {"2021": 486883.98, "2022": 790363.64, "2023": 796183.45, "2024": 664692.07, "2025": 563112.62}, "folha": {"2021": 1075369.91, "2022": 811450.12, "2023": 799466.59, "2024": 969628.63, "2025": 1003495.98}, "financ": {"2021": 66375.59, "2022": 68879.61, "2023": 198387.43, "2024": 223790.92, "2025": 311002.75}, "tot_desp": {"2021": 2040165.76, "2022": 2226161.97, "2023": 2332995.63, "2024": 2488059.67, "2025": 2419780.93}, "resultado": {"2021": 1328285.58, "2022": 976686.94, "2023": 931768.03, "2024": 689180.54, "2025": 420977.62}, "mensal_receita": {"2021": [504894.4, 540148.34, 666445.6, 769790.08, 761309.21, 755242.53, 845764.5, 833206.15, 1043799.49, 998394.8, 939636.46, 696250.08], "2022": [727502.54, 647135.54, 736552.52, 719918.84, 775315.01, 640524.76, 727179.43, 812343.28, 624054.29, 725821.9, 695307.54, 613351.62], "2023": [687318.6, 628880.13, 812957.29, 614262.23, 743857.85, 754919.87, 757374.07, 714958.43, 709032.36, 686879.18, 658875.8, 611188.72], "2024": [627618.72, 556602.92, 676112.44, 775634.01, 753151.33, 720453.45, 727781.27, 726320.96, 706022.94, 621881.59, 652036.45, 495277.12], "2025": [647547.37, 614328.64, 605626.54, 669034.11, 687086.0, 540265.4, 673713.88, 573601.94, 648924.29, 649115.39, 597347.68, 546107.26]}, "mensal_cmv": {"2021": [328648.13, 322571.58, 549792.64, 349300.93, 451127.94, 459365.26, 548302.97, 590112.55, 595965.95, 727127.2, 580795.14, 483319.99], "2022": [455935.15, 420179.29, 442010.53, 467955.54, 525538.36, 417280.42, 438253.68, 415002.08, 449273.75, 402095.76, 418721.64, 389912.17], "2023": [387910.6, 320796.96, 481381.45, 471256.26, 414181.54, 377497.5, 511064.75, 466205.68, 411655.81, 440592.58, 358140.94, 475056.78], "2024": [373054.57, 332963.39, 418718.15, 362088.24, 485186.12, 426747.82, 446465.4, 462042.89, 419482.99, 368130.75, 413061.85, 353710.81], "2025": [348600.2, 395838.67, 371977.21, 421227.76, 356074.0, 332557.16, 408931.24, 408071.65, 464143.89, 370127.8, 372727.35, 361663.01]}, "mensal_resultado": {"2021": [53146.52, 55267.47, -48495.77, 289193.39, 138521.86, 129751.02, 99211.42, 105179.31, 249132.11, 80982.1, 232539.24, -56143.07], "2022": [-731.83, 77821.71, 61944.73, 55610.62, 90141.74, 23567.57, 113225.64, 222606.4, -37485.99, 150407.57, 128465.72, 91113.05], "2023": [76333.15, 160578.75, 136441.08, 3918.57, 162453.32, 175110.27, -6031.28, 73118.28, 103236.89, 61961.84, 84378.76, -99731.58], "2024": [-24047.15, 85419.15, 84433.76, 229216.57, 51295.95, 118312.47, 137228.92, 64209.43, 18923.07, -16722.83, 4482.13, -63570.92], "2025": [88901.2, -5153.28, 27213.46, 23076.07, 140023.61, -55608.51, 93613.58, -17018.24, 58407.98, 58576.32, 20315.67, -11370.23]}, "fix_subs": {"Plano de Saude": {"2021": 52429.9, "2022": 69423.6, "2023": 77244.98, "2024": 88747.69, "2025": 115724.94}, "Rede Casa Vale Mais": {"2021": 19615.0, "2022": 16918.52, "2023": 16800.0, "2024": 18744.01, "2025": 19057.14}, "Energia Eletrica": {"2021": 9973.0, "2022": 13971.95, "2023": 15426.04, "2024": 16507.47, "2025": 12935.88}, "Aluguel": {"2021": 1117.87, "2022": 13400.0, "2023": 14400.0, "2024": 14400.0, "2025": 16000.0}, "Securit Master": {"2021": 5161.76, "2022": 6105.75, "2023": 8390.43, "2024": 8922.81, "2025": 9816.94}, "Telefone": {"2021": 10841.66, "2022": 7224.13, "2023": 8628.3, "2024": 6405.22, "2025": 4150.31}, "Agua e Esgoto": {"2021": 3797.78, "2022": 4677.1, "2023": 5383.64, "2024": 6678.07, "2025": 10711.6}, "Sistema": {"2021": 2065.75, "2022": 5190.84, "2023": 5260.0, "2024": 9897.81, "2025": 4690.0}, "Internet": {"2021": 2294.54, "2022": 3013.55, "2023": 3563.71, "2024": 5461.67, "2025": 5138.79}}, "trib_subs": {"DAS": {"2021": 254853.59, "2022": 337135.47, "2023": 336757.96, "2024": 392469.92, "2025": 289888.93}, "ICMS": {"2021": 17693.08, "2022": 17383.21, "2023": 20446.52, "2024": 12284.52, "2025": 13379.65}, "Impostos DARF": {"2021": 11120.74, "2022": 50378.54, "2023": 9885.43, "2024": 14463.56, "2025": 7532.36}, "IPVA": {"2021": 0.0, "2022": 3382.24, "2023": 4423.3, "2024": 8419.12, "2025": 0.0}, "Taxas Municipais": {"2021": 14188.08, "2022": 1363.23, "2023": 1855.37, "2024": 18758.0, "2025": 30845.81}, "Sindicato Patronal": {"2021": 960.0, "2022": 1239.84, "2023": 2098.26, "2024": 1668.13, "2025": 318.27}, "Licenciamento": {"2021": 250.0, "2022": 143.41, "2023": 2219.0, "2024": 1815.87, "2025": 0.0}}, "var_subs": {"Combustivel": {"2021": 110402.0, "2022": 126490.44, "2023": 140998.28, "2024": 126456.72, "2025": 111158.11}, "Manutencao": {"2021": 35543.75, "2022": 8698.66, "2023": 38983.93, "2024": 12525.67, "2025": 16000.88}, "Publicidade": {"2021": 9297.82, "2022": 11769.28, "2023": 13936.31, "2024": 15025.21, "2025": 7083.03}, "Aquisicao": {"2021": 178777.91, "2022": 437601.96, "2023": 423929.37, "2024": 269302.65, "2025": 206290.51}, "Material Escritorio": {"2021": 13286.11, "2022": 6738.93, "2023": 9978.29, "2024": 9534.5, "2025": 9188.84}, "Material Limpeza": {"2021": 360.0, "2022": 105.9, "2023": 208.0, "2024": 55.0, "2025": 815.5}, "Vale Transporte": {"2021": 0.0, "2022": 0.0, "2023": 0.0, "2024": 0.0, "2025": 0.0}, "Cafe Lanches": {"2021": 6844.78, "2022": 12805.89, "2023": 13835.53, "2024": 12378.32, "2025": 15824.04}, "Servicos Mecanicos": {"2021": 116520.63, "2022": 180605.44, "2023": 147812.54, "2024": 214737.43, "2025": 191698.18}}, "folha_subs": {"Salarios": {"2021": 137.35, "2022": 319217.35, "2023": 570472.5, "2024": 71985.3, "2025": 4959.0}, "Pro-Labore": {"2021": 840749.05, "2022": 516783.54, "2023": 489591.95, "2024": 643607.88, "2025": 747132.82}, "FGTS": {"2021": 25947.43, "2022": 36954.93, "2023": 38442.27, "2024": 49059.36, "2025": 37303.77}, "GPS INSS": {"2021": 39561.16, "2022": 38941.93, "2023": 57682.59, "2024": 71953.25, "2025": 53156.5}, "Ferias": {"2021": 0.0, "2022": 0.0, "2023": 0.0, "2024": 0.0, "2025": 0.0}, "13 Salario": {"2021": 0.0, "2022": 0.0, "2023": 0.0, "2024": 0.0, "2025": 0.0}, "Comissao": {"2021": 42121.61, "2022": 96954.97, "2023": 86658.03, "2024": 95629.39, "2025": 49604.01}, "Honorario Contador": {"2021": 24354.22, "2022": 29745.0, "2023": 33086.5, "2024": 37571.5, "2025": 37904.25}, "Vale": {"2021": 1993.77, "2022": 376.5, "2023": 7247.77, "2024": 14246.55, "2025": 15278.19}}, "cmv_subs": {"Material Atacado": {"2021": 2155548.55, "2022": 1537512.87, "2023": 1508173.72, "2024": 1528334.78, "2025": 1656793.62}, "Cimento": {"2021": 853616.51, "2022": 872082.43, "2023": 706522.94, "2024": 668653.06, "2025": 627671.35}, "Madeiras": {"2021": 516836.95, "2022": 496480.42, "2023": 410004.71, "2024": 463486.48, "2025": 332593.03}, "Ferro": {"2021": 538914.21, "2022": 354766.36, "2023": 291882.05, "2024": 362948.29, "2025": 270949.06}, "Tijolos Blocos": {"2021": 404482.98, "2022": 350508.64, "2023": 370738.99, "2024": 319005.06, "2025": 275315.83}, "Pisos": {"2021": 226511.07, "2022": 309334.97, "2023": 314885.25, "2024": 228335.92, "2025": 346498.71}, "Areia": {"2021": 445485.08, "2022": 461634.63, "2023": 592051.99, "2024": 437646.55, "2025": 393408.96}, "Pedra": {"2021": 242158.19, "2022": 218427.54, "2023": 309327.1, "2024": 278191.69, "2025": 229767.82}, "Telhas": {"2021": 280760.78, "2022": 232800.79, "2023": 226453.79, "2024": 201307.25, "2025": 147373.46}, "Fios": {"2021": 144742.43, "2022": 91080.57, "2023": 58250.22, "2024": 92565.26, "2025": 47126.78}, "Cimento Cola": {"2021": 168033.46, "2022": 196563.51, "2023": 164865.82, "2024": 190041.52, "2025": 187438.63}, "Pintura": {"2021": 101003.98, "2022": 91405.58, "2023": 76094.72, "2024": 74833.65, "2025": 73045.79}, "Portas Janelas": {"2021": 136774.65, "2022": 68734.76, "2023": 82916.95, "2024": 62574.16, "2025": 98384.62}, "Cal Hidratado": {"2021": 37782.35, "2022": 48209.81, "2023": 36296.03, "2024": 47360.2, "2025": 26385.3}}}