{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["DADOS","BDI (1)","PO","PLQ","CFF"],"not_rendered":{"charts":0,"images":15,"macros":1,"external_links":0,"defined_names":121,"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":"DADOS","index":0,"n_rows":230,"n_cols":24,"rows_kept":230,"cut":false,"hidden":false,"merged":[[37,6,37,18],[85,0,85,23],[37,3,37,5],[41,2,41,6],[67,0,67,23],[77,0,77,23],[70,0,70,23],[71,0,71,23],[15,0,15,23],[17,0,17,23],[21,0,21,8],[75,0,75,23],[83,0,83,23],[76,0,76,23],[78,0,78,23],[81,0,81,23],[219,9,219,14],[98,0,98,23],[97,0,97,23],[96,0,96,23],[25,0,25,23],[27,0,27,1],[28,0,28,1],[68,0,68,23],[59,0,59,23],[61,0,61,23],[100,0,100,23],[94,0,94,23],[95,0,95,23],[37,0,37,1],[41,20,41,21],[69,0,69,23],[39,0,39,23],[99,0,99,23],[73,0,73,23],[80,0,80,23],[89,0,89,23],[92,0,92,23],[93,0,93,23],[91,0,91,23],[0,1,1,23],[55,7,55,10],[41,22,41,23],[36,0,36,1],[41,0,41,1],[42,22,42,23],[42,14,42,19],[42,2,42,6],[41,10,41,12],[42,20,42,21],[34,0,34,23],[36,6,36,18],[36,3,36,5],[3,0,3,23],[5,0,5,23],[7,0,7,23],[23,0,23,23],[13,0,13,23],[9,0,9,23],[11,0,11,23],[41,7,41,8],[55,1,55,4],[41,14,41,19],[42,0,42,1],[223,0,223,5],[223,6,223,9],[222,6,222,9],[219,2,219,4],[86,0,86,23],[228,22,228,23],[228,20,228,21],[42,7,42,8],[226,0,226,1],[225,6,225,18],[225,0,225,1],[219,0,219,1],[226,3,226,5],[47,0,47,2],[56,7,56,10],[53,1,53,4],[64,0,64,23],[54,7,54,10],[44,0,44,23],[62,0,62,23],[49,0,49,23],[54,1,54,4],[56,1,56,4],[53,7,53,10],[229,14,229,19],[228,7,228,8],[228,10,228,12],[228,14,228,19],[229,22,229,23],[223,16,223,23],[222,10,222,15],[79,0,79,23],[82,0,82,23],[229,0,229,1],[229,20,229,21],[229,10,229,12],[220,9,220,14],[226,6,226,18],[228,0,228,1],[228,2,228,6],[229,2,229,6],[229,7,229,8],[223,10,223,15],[222,16,222,23],[225,3,225,5],[84,0,84,23],[220,0,220,1],[222,0,222,5],[220,2,220,4],[219,5,219,8],[220,5,220,8],[219,15,219,23],[220,15,220,23],[27,9,27,14],[31,6,31,9],[30,10,30,15],[31,10,31,15],[27,15,27,23],[30,16,30,23],[31,16,31,23],[30,0,30,5],[27,2,27,4],[28,2,28,4],[27,5,27,8],[28,5,28,8],[31,0,31,5],[30,6,30,9],[28,15,28,23],[28,9,28,14],[66,0,66,23],[87,0,87,23],[42,10,42,12]]}
[27476,"PO - Planilha Orçamentária / PLQ - Planilha de Levantamento de Quantidades / CFF - Cronograma Físico Financeiro"]
["v006"]
[]
["INSTRUÇÕES DE USO E PREENCHIMENTO"]
[]
["1. Este documento somente pode ser utilizado nas versões do Excel 2003 ou superior. Não deve ser utilizado versões do BROffice. O Documento deve ser salvo SOMENTE em extensão habilitada para macros (.xls ou .xlsm). Se o documento for salvo na extensão .xlsx, o arquivo será INUTILIZADO. "]
[]
["2. Para funcionamento pleno desse arquivo, a Segurança de Macros do Excel deve ser habilitada."]
[]
["2.1  Na Versão Excel 2003, selecione na Faixa de Opções: Ferramentas --> Macro --> Segurança --> Na aba Nível de Segurança selecione a Opção \"Baixo\" --> Clique em OK --> Feche e abra o Excel novamente para utilizar a Planilha."]
[]
["2.2 Na Versão Excel 2007 ou superior, selecione na Faixa de Opções: Arquivo --> Opções --> Central de Confiabilidade --> Configurações da Central de Confiabilidade --> Configurações de Macro --> Habilitar todas as Macros --> Clique em OK --> Feche e abra o excel novamente para utilizar a Planilha."]
[]
["3. O Preenchimento deve ser feito somente nas células em amarelo. As outras células são de preenchimento Automático."]
[]
["4. Preferências de Elaboração do Orçamento"]
[]
["4.1. Preenchimento de Quantidades"]
[]
[]
[]
["5. Ordem de Preenchimento"]
[]
["5.1. na Aba DADOS"]
[]
["5.1.1. Preencha no Quadro abaixo os Dados do TC/CR:"]
[]
["Nº OPERAÇÃO",null,"GESTOR",null,null,"PROGRAMA",null,null,null,"AÇÃO / MODALIDADE",null,null,null,null,null,"OBJETO"]
["862911/2017",null,"ME",null,null,"MINISTÉRIO DO ESPORTE",null,null,null,"INPLANTAÇÃO E MODERNIZAÇÃO DE INFRAESTRUTURA",null,null,null,null,null,"REFORMA E/OU MODERNIZAÇÃO DE QUADRA ESPORTIVA DO MUNICÍPIO DE CATANDUVAS/SC"]
[]
["PROPONENTE / TOMADOR",null,null,null,null,null,"MUNICÍPIO / UF",null,null,null,"LOCALIDADE / ENDEREÇO",null,null,null,null,null,"APELIDO DO EMPREENDIMENTO"]
["PREFEITURA MUNICIPAL DE CATANDUVAS/SC",null,null,null,null,null,"CATANDUVAS/SC",null,null,null,"RUA DA PAZ - ESQ. C/ RUA ANGELO GUERRA",null,null,null,null,null,"COBERTURA E REVITALIZAÇÃO QUADRA BAIRRO REGINA"]
[]
[]
["5.1.2. Preencha no quadro abaixo as informações sobre o orçamento:"]
[]
["DATA BASE",null,"DESON.","LOCALIDADE DO SINAPI",null,null,"DESCRIÇÃO DO LOTE",null,null,null,null,null,null,null,null,null,null,null,null,"BDI 1","BDI 2","BDI 3","BDI 4","BDI 5"]
["2018-07-01",null,"Sim","Florianópolis / SC",null,null,"Referencia 07/2018",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(T37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(T37,1)&\")'!N27\"))","v":0.2656},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(U37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(U37,1)&\")'!N27\"))","v":""},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(V37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(V37,1)&\")'!N27\"))","v":""},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(W37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(W37,1)&\")'!N27\"))","v":""},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(X37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(X37,1)&\")'!N27\"))","v":""}]
[]
["4.1.2. Preencha no quadro abaixo as informações sobre o orçamento licitado:"]
[]
["CTEF n.º",null,"NOME DA EMPRESA ",null,null,null,null,"DATA BASE",null,"DESON.","REGIME DE EXECUÇÃO",null,null,"ACOMP.","OBJETO CTEF",null,null,null,null,null,"DATA ASSINATURA",null,"VIGÊNCIA"]
[]
[]
["5.1.3. Preencha a data de Início da Obra:"]
[]
["DATA INÍCIO"]
["2019-02-01"]
[]
["5.1.4. Preencha no(s) Quadro(s) abaixo os Dados do(s) Responsável(is) Técnico(s) pela elaboração do Orçamento:"]
[]
[null,null,null,null,null,null,"Exibir o 2° Quadro de Assinatura?",null,null,null,"NÃO"]
[]
["Nome:","MAX MOOSHAMMER",null,null,null,null,"Nome:"]
[{"$f":"IF(OR(TipoOrçamento=\"BASE\",TipoOrçamento=\"REPROGRAMADONPL\"),\"Título:\",\"Cargo:\")","v":"Título:"},"ENGENHEIRO CIVIL",null,null,null,null,{"$f":"A55","v":"Título:"}]
[{"$f":"IF(OR(TipoOrçamento=\"BASE\",TipoOrçamento=\"REPROGRAMADONPL\"),\"CREA/CAU:\",\"Empresa:\")","v":"CREA/CAU:"},"139.164-0",null,null,null,null,{"$f":"A56","v":"CREA/CAU:"}]
[{"$f":"IF(OR(TipoOrçamento=\"BASE\",TipoOrçamento=\"REPROGRAMADONPL\"),\"ART/RRT:\",\"CNPJ:\")","v":"ART/RRT:"},"6753967-4",null,null,null,null,{"$f":"A57","v":"ART/RRT:"}]
[]
[]
["5.2. Legenda das Abas"]
[]
["5.2.1.  LARANJA: Aba DADOS. Preenchimento Obrigatório. Impressão Dispensada."]
["5.2.2.  AMARELO: Abas BDI, PO, PLQ e CFF. Preenchimento e Impressão Obrigatórias. O preenchimento da Aba BDI é dispensada para os casos de Aquisição Direta de Materiais e Equipamentos. A Impressão da Aba PLQ pode ser dispensada para casos de Frente de Obra Única."]
[]
["5.3. na Aba BDI (Bonificações e Despesas Indiretas):"]
[]
["5.3.1. Escolha o tipo de empreendimento."]
["5.3.2. Escolha se o BDI será do tipo desonerado ou não (aba DADOS)"]
["5.3.3. Informe a base de cálculo do ISS (0 a 100%)."]
["5.3.4. Informe a alíquota do ISS (Normalmente de 2 a 5%)."]
["5.3.5. Defina na tabela os percentuais a serem adotados para cada item que compõe o BDI nos campos em amarelo."]
["5.3.6. Preencha o campo observações se necessário (recomendado para os orçamentos que utilizam mais de um BDI)."]
[]
["5.4. na Aba PO (Planilha Orçamentária):"]
[]
["5.4.1. Primeiramente, selecione os níveis de cada item do orçamento na coluna NÍVEL."]
["5.4.1.1: O nível de \"Serviço\" serve tanto para serviços ou insumos (mão-de-obra / material / equipamento / veículo / máquina / ferramenta / etc). Um \"nível 2/3/4\" é um título (é preenchida apenas a coluna descrição) utilizado para organizar melhor a planilha orçamentária e engloba (agrupa) serviços e agrupadores de nível inferior."]
["5.4.2. Após a seleção dos níveis, preencha, para cada serviço, as informações sobre a Fonte de Referência, (SINAPI, SICRO, SIURB, etc) e o respectivo Código de Referência."]
["5.4.3. Esta planilha é compatível com o arquivo REFERÊNCIA distribuído pela CAIXA. Caso o arquivo REFERÊNCIA esteja aberto, será possível buscar um código através do botão \"Buscar Código\". Desta forma a descrição dos serviços será preenchida automaticamente (podendo ser substituída). Caso contrário, seu preenchimento deve ser manual."]
["5.4.3.1. As descrições e unidades preenchidas automaticamente ficarão vinculadas ao arquivo REFERÊNCIA até que se use o botão \"Fixar Descrições\", que quebra a fórmula e transforma as descrições em texto."]
["5.4.4. Preencher o custo unitário do serviço/insumo na Coluna CUSTO UNITÁRIO. ATENÇÃO: o custo unitário adotado deve ser menor ou igual ao contido na tabela de referência ou mediana das cotações de mercado."]
["5.4.5. Indicar o BDI adotado para cada serviço/insumo na Coluna BDI. Preferencialmente selecione uma das opções da lista suspensa que aparecerá na célula, esta lista contém os 05 BDIs que podem ser preenchidos na Aba BDI (conforme item 5.2 das instruções). Caso seja necessária a adoção de mais de 05 valores diferentes de BDI, digite o percentual diretamente na célula."]
["5.4.6. Conforme selecionado no item 4.1. desta Aba, a Coluna Quantidade pode ser preenchida diretamente na PO, ou representar a soma das quantidades de cada Frente de Obra, informadas na aba PLQ (Planilha de Levantamento de Quantitativos)."]
["5.4.7. OBSERVAÇÃO: As demais colunas (Item / Quantidade / Preço Unitário / Preço Total) são de preenchimento automático. Não tente preenche-las ou alterá-las na Aba PO."]
["5.4.8. Se for necessário acrescentar ou excluir linhas da Planilha Orçamentária, utilize o Botão EDITAR PLANILHA e selecione as opções no quadro.\nATENÇÃO: quanto maior o número de linhas mais lento será o processamento dos dados, então acrescente apenas o número necessário ou um pouco a mais."]
["5.4.8.1. Evite deixar linhas em branco no corpo da Planilha Orçamentária."]
["5.4.9. Caso deseje importar os dados de outro arquivo utilize apenas a opção COLAR ESPECIAL ==> VALORES."]
["5.4.10. Clique no Botão LICITAR / REPROGRAMAR para preencher o Orçamento Licitado ou Reprogramado."]
[]
["5.5. na Aba PLQ (Planilha de Levantamento de Quantitativos):"]
[]
["5.5.1. Preencha primeiramente as Frentes de Obra."]
["5.5.1.1. Exemplos de Frentes de Obra (Rua A trecho 01 / Rua A trecho 02 / Rua B ; UH 01 / UH 02 / UH 03). "]
["5.5.2. Preencha as quantidades dos serviços por frente de obra. A soma das quantidades de todas as frentes de um determinado serviço será a quantidade exibida na Planilha Orçamentária."]
["5.5.3. Caso deseje incluir ou excluir frentes, utilize os botões ADICIONAR e EXCLUIR."]
[]
["5.6. na Aba CFF (Cronograma Físico-Financeiro):"]
[]
["5.6.1. Preencha a data de início da obra na aba Dados."]
["5.6.2. Preencha as porcentagens previstas por parcela para cada meta ou macrosserviço."]
["5.6.3. Para atualizar o Cronograma conforme o Orçamento e incluir ou excluir parcelas, utilize o botão EDITAR / ATUALIZAR CRONOGRAMA."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"(Selecione uma Localidade)"]
[null,null,null,null,null,null,null,null,null,null,null,"Aracaju / SE",null,null,null,null,null,null,{"$f":"T38","v":0.2656}]
[null,null,null,null,null,null,null,null,null,null,null,"Belém / PA",null,null,null,null,null,null,{"$f":"U38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Belo Horizonte / MG",null,null,null,null,null,null,{"$f":"V38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Boa Vista / RR",null,null,null,null,null,null,{"$f":"W38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Brasília / DF",null,null,null,null,null,null,{"$f":"X38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Campo Grande / MS"]
[null,null,null,null,null,null,null,null,null,null,null,"Cuiabá / MT"]
[null,null,null,null,null,null,null,null,null,null,null,"Curitiba / PR",null,null,null,"Empreitada Preço Global"]
[null,null,null,null,null,null,null,null,null,null,null,"Florianópolis / SC",null,null,null,"Empreitada Preço Unitário"]
[null,null,null,null,null,null,null,null,null,null,null,"Fortaleza / CE",null,null,null,"Empreitada Integral"]
[null,null,null,null,null,null,null,null,null,null,null,"Goiânia / GO",null,null,null,"Tarefa"]
[null,null,null,null,null,null,null,null,null,null,null,"João Pessoa / PB",null,null,null,"Contratação Integrada"]
[null,null,null,null,null,null,null,null,null,null,null,"Macapá / AP",null,null,null,"Não se aplica"]
[null,null,null,null,null,null,null,null,null,null,null,"Maceió / AL"]
[null,null,null,null,null,null,null,null,null,null,null,"Manaus / AM",null,null,null,"BM"]
[null,null,null,null,null,null,null,null,null,null,null,"Natal / RN",null,null,null,"PLE"]
[null,null,null,null,null,null,null,null,null,null,null,"Palmas / TO"]
[null,null,null,null,null,null,null,null,null,null,null,"Porto Alegre / RS"]
[null,null,null,null,null,null,null,null,null,null,null,"Porto Velho / RO"]
[null,null,null,null,null,null,null,null,null,null,null,"Recife / PE"]
[null,null,null,null,null,null,null,null,null,null,null,"Rio Branco / AC"]
[null,null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro / RJ"]
[null,null,null,null,null,null,null,null,null,null,null,"Salvador / BA"]
[null,null,null,null,null,null,null,null,null,null,null,"São Luís / MA"]
[null,null,null,null,null,null,null,null,null,null,null,"São Paulo / SP"]
[null,null,null,null,null,null,null,null,null,null,null,"Teresina / PI"]
[null,null,null,null,null,null,null,null,null,null,null,"Vitória / ES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A28","v":"Nº OPERAÇÃO"},null,{"$f":"C28","v":"GESTOR"},null,null,{"$f":"F28","v":"PROGRAMA"},null,null,null,{"$f":"J28","v":"AÇÃO / MODALIDADE"},null,null,null,null,null,{"$f":"P28","v":"OBJETO"}]
[{"$f":"IF(A29=\"\",\"\",A29)","v":"862911/2017"},null,{"$f":"IF(C29=\"\",\"\",C29)","v":"ME"},null,null,{"$f":"IF(F29=\"\",\"\",F29)","v":"MINISTÉRIO DO ESPORTE"},null,null,null,{"$f":"IF(J29=\"\",\"\",J29)","v":"INPLANTAÇÃO E MODERNIZAÇÃO DE INFRAESTRUTURA"},null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(P29=\"\",\"\",P29)","v":"REFORMA E/OU MODERNIZAÇÃO DE QUADRA ESPORTIVA DO MUNICÍPIO DE CATANDUVAS/SC"}]
[]
[{"$f":"A31","v":"PROPONENTE / TOMADOR"},null,null,null,null,null,{"$f":"G31","v":"MUNICÍPIO / UF"},null,null,null,{"$f":"K31","v":"LOCALIDADE / ENDEREÇO"},null,null,null,null,null,{"$f":"Q31","v":"APELIDO DO EMPREENDIMENTO"}]
[{"$f":"IF(A32=\"\",\"\",A32)","v":"PREFEITURA MUNICIPAL DE CATANDUVAS/SC"},null,null,null,null,null,{"$f":"IF(G32=\"\",\"\",G32)","v":"CATANDUVAS/SC"},{"$f":"IF(I32=\"\",\"\",I32)","v":""},null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(K32=\"\",\"\",K32)","v":"RUA DA PAZ - ESQ. C/ RUA ANGELO GUERRA"},null,null,null,null,null,{"$f":"IF(Q32=\"\",\"\",Q32)","v":"COBERTURA E REVITALIZAÇÃO QUADRA BAIRRO REGINA"}]
[]
[{"$f":"A37","v":"DATA BASE"},null,{"$f":"C37","v":"DESON."},{"$f":"D37","v":"LOCALIDADE DO SINAPI"},null,null,{"$f":"G37","v":"DESCRIÇÃO DO LOTE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37","v":"BDI 1"},{"$f":"U37","v":"BDI 2"},{"$f":"V37","v":"BDI 3"},{"$f":"W37","v":"BDI 4"},{"$f":"X37","v":"BDI 5"}]
[{"$f":"IF(A38=\"\",\"\",A38)","v":"2018-07-01"},null,{"$f":"IF(C38=\"\",\"\",C38)","v":"Sim"},"Florianópolis / SC","","","Referencia 07/2018","","","","","","","","","","","","",0.2656,"","","",""]
[]
["CTEF n.º",null,"NOME DA EMPRESA / CNPJ:",null,null,null,null,"DATA BASE",null,"DESON.","REGIME DE EXECUÇÃO",null,null,"ACOMP.","OBJETO CTEF",null,null,null,null,null,"DATA ASSINATURA",null,"VIGÊNCIA"]
[{"$f":"IF(A43=\"\",\"\",A43)","v":""},null,{"$f":"IF(C43=\"\",\"\",C43)","v":""},null,{"$f":"IF(E43=\"\",\"\",E43)","v":""},null,{"$f":"IF(G43=\"\",\"\",G43)","v":""},{"$f":"IF(H43=\"\",\"\",H43)","v":""},{"$f":"IF(I43=\"\",\"\",I43)","v":""},{"$f":"IF(J43=\"\",\"\",J43)","v":""},{"$f":"IF(K43=\"\",\"\",K43)","v":""},null,{"$f":"IF(M43=\"\",\"\",M43)","v":""},{"$f":"IF(N43=\"\",\"\",N43)","v":""},{"$f":"IF(O43=\"\",\"\",O43)","v":""},null,{"$f":"IF(Q43=\"\",\"\",Q43)","v":""},null,{"$f":"IF(S43=\"\",\"\",S43)","v":""},null,{"$f":"IF(U43=\"\",\"\",U43)","v":""},null,{"$f":"IF(W43=\"\",\"\",W43)","v":""}]

{"sheet":"BDI (1)","index":1,"n_rows":59,"n_cols":23,"rows_kept":59,"cut":false,"hidden":false,"merged":[[49,9,49,11],[28,9,28,17],[25,8,25,11],[26,8,26,11],[26,15,26,17],[44,14,44,17],[30,8,30,17],[34,8,34,17],[41,14,41,17],[48,9,48,11],[39,8,39,17],[45,8,45,11],[45,14,45,17],[46,9,46,11],[46,15,46,17],[47,9,47,11],[15,19,23,20],[41,8,41,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[15,17,16,17],[36,8,36,17],[31,15,32,15],[31,12,31,14],[32,12,32,14],[31,11,32,11],[10,8,10,15],[10,16,10,17],[3,8,3,9],[3,10,3,17],[4,8,4,9],[4,10,4,17],[6,8,6,17],[7,8,7,17],[9,8,9,15],[9,16,9,17],[47,15,47,17],[44,8,44,11],[42,8,42,11],[12,16,12,17],[13,8,13,15],[13,16,13,17],[15,12,16,12],[12,8,12,15],[15,15,16,15],[15,16,16,16],[15,13,16,13],[15,8,16,11],[15,14,16,14]]}
[null,null,null,null,"MIN","MED","MAX",null,null,null,null,null,null,{"$f":"\"Quadro de Composição do BDI \"&MID(CELL(\"nome.arquivo\",N1),5+FIND(\"BDI (\",CELL(\"nome.arquivo\",N1)),1)","v":"Quadro de Composição do BDI 1"}]
["Construção e Reforma de Edifícios","AC",{"$f":"CONCATENATE(A2,\"-\",B2)","v":"Construção e Reforma de Edifícios-AC"},null,0.03,0.04,5.5E-2]
[{"$f":"A2","v":"Construção e Reforma de Edifícios"},"SG","Construção e Reforma de Edifícios-SG",null,8.0000000000000002E-3,8.0000000000000002E-3,0.01]
[{"$f":"A3","v":"Construção e Reforma de Edifícios"},"R","Construção e Reforma de Edifícios-R",null,9.7000000000000003E-3,1.2699999999999999E-2,1.2699999999999999E-2,null,"Nº TC/CR",null,"PROPONENTE / TOMADOR"]
[{"$f":"A4","v":"Construção e Reforma de Edifícios"},"DF","Construção e Reforma de Edifícios-DF",null,5.8999999999999999E-3,1.23E-2,1.3899999999999999E-2,null,{"$f":"DADOS!A29","v":"862911/2017"},null,{"$f":"DADOS!A32","v":"PREFEITURA MUNICIPAL DE CATANDUVAS/SC"}]
[{"$f":"A5","v":"Construção e Reforma de Edifícios"},"L","Construção e Reforma de Edifícios-L",null,6.1600000000000002E-2,7.400000000000001E-2,8.9600000000000013E-2]
[{"$f":"A6","v":"Construção e Reforma de Edifícios"},"BDI PAD","Construção e Reforma de Edifícios-BDI PAD",null,0.2034,0.22120000000000001,0.25,null,"OBJETO"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","AC","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-AC",null,3.7999999999999999E-2,4.0099999999999997E-2,4.6699999999999998E-2,null,{"$f":"DADOS!P29","v":"REFORMA E/OU MODERNIZAÇÃO DE QUADRA ESPORTIVA DO MUNICÍPIO DE CATANDUVAS/SC"}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","SG","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-SG",null,3.2000000000000002E-3,4.0000000000000001E-3,7.4000000000000003E-3]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","R","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-R",null,5.0000000000000001E-3,5.6000000000000008E-3,9.7000000000000003E-3,null,"TIPO DE OBRA DO EMPREENDIMENTO",null,null,null,null,null,null,null,"DESONERAÇÃO"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","DF","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-DF",null,1.0200000000000001E-2,1.11E-2,1.21E-2,null,"Construção e Reforma de Edifícios",null,null,null,null,null,null,null,{"$f":"DADOS!$C$38","v":"Sim"}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","L","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-L",null,6.6400000000000001E-2,7.2999999999999995E-2,8.6899999999999991E-2]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","BDI PAD","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-BDI PAD",null,0.19600000000000001,0.2097,0.24230000000000002,null,"Conforme legislação tributária municipal, definir estimativa de percentual da base de cálculo para o ISS:",null,null,null,null,null,null,null,1]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto","AC","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-AC",null,3.4300000000000004E-2,4.9299999999999997E-2,6.7099999999999993E-2,null,"Sobre a base de cálculo, definir a respectiva alíquota do ISS (entre 2% e 5%):",null,null,null,null,null,null,null,0.03]
[{"$f":"A14","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"SG","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-SG",null,2.8000000000000004E-3,4.8999999999999998E-3,7.4999999999999997E-3]
[null,null,null,null,null,null,null,null,"Itens",null,null,null,"Siglas","% Adotado","Situação","1º Quartil","Médio","3º Quartil",null,{"$f":"IF(V27,\"Para BDI fora do intervalo estatístico, deve ser apresentado Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[{"$f":"A15","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"R","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-R",null,0.01,1.3899999999999999E-2,1.7399999999999999E-2]
[{"$f":"A17","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"DF","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-DF",null,9.3999999999999986E-3,9.8999999999999991E-3,1.1699999999999999E-2,null,{"$f":"IF($I$11=$A$59,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,{"$f":"IF($I$11=$A$59,\"K1\",\"AC\")","v":"AC"},3.5000000000000003E-2,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M18),$C$2:$G$49,3,FALSE)","v":0.03},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M18),$C$2:$G$49,4,FALSE)","v":0.04},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M18),$C$2:$G$49,5,FALSE)","v":5.5E-2}]
[{"$f":"A18","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"L","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-L",null,6.7400000000000002E-2,8.0399999999999985E-2,9.4E-2,null,{"$f":"IF($I$11=$A$59,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,{"$f":"IF($I$11=$A$59,\"K2\",\"SG\")","v":"SG"},8.0000000000000002E-3,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M19),$C$2:$G$49,3,FALSE)","v":8.0000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M19),$C$2:$G$49,4,FALSE)","v":8.0000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M19),$C$2:$G$49,5,FALSE)","v":0.01}]
[{"$f":"A19","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"BDI PAD","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-BDI PAD",null,0.20760000000000001,0.24179999999999999,0.26440000000000002,null,{"$f":"IF($I$11=$A$59,\"\",\"Risco\")","v":"Risco"},null,null,null,{"$f":"IF($I$11=$A$59,\"\",\"R\")","v":"R"},9.7000000000000003E-3,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M20),$C$2:$G$49,3,FALSE)","v":9.7000000000000003E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M20),$C$2:$G$49,4,FALSE)","v":1.2699999999999999E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M20),$C$2:$G$49,5,FALSE)","v":1.2699999999999999E-2}]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica","AC","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-AC",null,5.2900000000000003E-2,5.9200000000000003E-2,7.9299999999999995E-2,null,{"$f":"IF($I$11=$A$59,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,{"$f":"IF($I$11=$A$59,\"\",\"DF\")","v":"DF"},6.0000000000000001E-3,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M21),$C$2:$G$49,3,FALSE)","v":5.8999999999999999E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M21),$C$2:$G$49,4,FALSE)","v":1.23E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M21),$C$2:$G$49,5,FALSE)","v":1.3899999999999999E-2}]
[{"$f":"A21","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"SG","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-SG",null,2.5000000000000001E-3,5.1000000000000004E-3,5.6000000000000008E-3,null,{"$f":"IF($I$11=$A$59,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,{"$f":"IF($I$11=$A$59,\"K3\",\"L\")","v":"L"},6.1800000000000001E-2,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M22),$C$2:$G$49,3,FALSE)","v":6.1600000000000002E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M22),$C$2:$G$49,4,FALSE)","v":7.400000000000001E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M22),$C$2:$G$49,5,FALSE)","v":8.9600000000000013E-2}]
[{"$f":"A22","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"R","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-R",null,0.01,1.4800000000000001E-2,1.9699999999999999E-2,null,"Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,"CP",3.6499999999999998E-2,"-",3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[{"$f":"A23","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"DF","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-DF",null,1.01E-2,1.0700000000000001E-2,1.11E-2,null,"Tributos (ISS, variável de acordo com o município)",null,null,null,"ISS",{"$f":"IF($I$11<>$A$58,Q14*Q13,0)","v":0.03},"-",0,2.5000000000000001E-2,0.05]
[{"$f":"A24","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"L","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-L",null,0.08,8.3100000000000007E-2,9.5100000000000004E-2,null,"Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,"CPRB",{"$f":"IF(AND($I$11<>$A$58,Q11=\"Sim\"),4.5%,0%)","v":4.4999999999999998E-2},{"$f":"IF(AND(N25>=P25, N25<=R25), \"OK\", \"Não OK\")","v":"OK"},0,4.4999999999999998E-2,4.4999999999999998E-2]
[{"$f":"A25","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"BDI PAD","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-BDI PAD",null,0.24,0.25840000000000002,0.27860000000000001,null,"BDI SEM desoneração\n(Fórmula Acórdão TCU)",null,null,null,"BDI PAD",{"$f":"IF($I$11=$A$58,0,ROUND((((1+N18+N19+N20)*(1+N21)*(1+N22)/(1-(N23+N24)))-1),4))","v":0.2046},{"$f":"IF(OR($I$11=$A$59,$I$11=$A$58,AND(N26>=P26, N26<=R26)), \"OK\", \"FORA DO INTERVALO\")","v":"OK"},{"$f":"IF($I$11=$A$58,0,VLOOKUP(CONCATENATE($I$11,\"-\",$M26),$C$2:$G$49,3,FALSE))","v":0.2034},{"$f":"IF($I$11=$A$58,0,VLOOKUP(CONCATENATE($I$11,\"-\",$M26),$C$2:$G$49,4,FALSE))","v":0.22120000000000001},{"$f":"IF($I$11=$A$58,0,VLOOKUP(CONCATENATE($I$11,\"-\",$M26),$C$2:$G$49,5,FALSE))","v":0.25}]
["Obras Portuárias, Marítimas e Fluviais","AC","Obras Portuárias, Marítimas e Fluviais-AC",null,0.04,5.5199999999999999E-2,7.85E-2,null,"BDI COM desoneração",null,null,null,"BDI DES",{"$f":"IF($I$11=$A$58,0,ROUND((((1+N18+N19+N20)*(1+N21)*(1+N22)/(1-(N23+N24+N25)))-1),4))","v":0.2656},{"$f":"IF(Q11<>\"Sim\",\"\",O26)","v":"OK"},null,null,null,null,null,null,{"$f":"AND(COUNTA(N18:N23)=6,O26<>\"ok\",NOT(V29))","v":false},"pedir anexo"]
[{"$f":"A27","v":"Obras Portuárias, Marítimas e Fluviais"},"SG","Obras Portuárias, Marítimas e Fluviais-SG",null,8.1000000000000013E-3,1.2199999999999999E-2,1.9900000000000001E-2]
[{"$f":"A28","v":"Obras Portuárias, Marítimas e Fluviais"},"R","Obras Portuárias, Marítimas e Fluviais-R",null,1.46E-2,2.3199999999999998E-2,3.1600000000000003E-2,null,{"$f":"IF(V29,\"X\",\"\")","v":""},"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.",null,null,null,null,null,null,null,null,null,null,null,false,"anexo apresentado"]
[]
[null,null,null,null,null,null,null,null,"Os valores de BDI foram calculados com o emprego da fórmula:"]
[{"$f":"A29","v":"Obras Portuárias, Marítimas e Fluviais"},"DF","Obras Portuárias, Marítimas e Fluviais-DF",null,9.3999999999999986E-3,1.0200000000000001E-2,1.3300000000000001E-2,null,null,null,null,{"$f":"IF(Q11=\"Sim\",\"BDI.DES =\",\"BDI.PAD =\")","v":"BDI.DES ="},{"$f":"IF($I$11=$A$59,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[{"$f":"A32","v":"Obras Portuárias, Marítimas e Fluviais"},"L","Obras Portuárias, Marítimas e Fluviais-L",null,7.1399999999999991E-2,8.4000000000000005E-2,0.1043,null,null,null,null,null,{"$f":"IF(Q11=\"Sim\",\"(1-CP-ISS-CRPB)\",\"(1-CP-ISS)\")","v":"(1-CP-ISS-CRPB)"}]
[{"$f":"A33","v":"Obras Portuárias, Marítimas e Fluviais"},"BDI PAD","Obras Portuárias, Marítimas e Fluviais-BDI PAD",null,0.22800000000000001,0.27479999999999999,0.3095]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo para \",I11,\", é de \",Q13*100,\"%, com a respectiva alíquota de \",Q14*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo para Construção e Reforma de Edifícios, é de 100%, com a respectiva alíquota de 3%."}]
[]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(Q11=\"Sim\",\"COM\",\"SEM\"),\" Desoneração, e que esta é a alternativa mais adequada para a Administração Pública.\")","v":"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi COM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
["Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)","AC","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-AC",null,1.4999999999999999E-2,3.4500000000000003E-2,4.4900000000000002E-2]
[{"$f":"A38","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"SG","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-SG",null,3.0000000000000001E-3,4.7999999999999996E-3,8.199999999999999E-3,null,"Observações:"]
[{"$f":"A39","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"R","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-R",null,5.6000000000000008E-3,8.5000000000000006E-3,8.8999999999999999E-3]
[{"$f":"A40","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"DF","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-DF",null,8.5000000000000006E-3,8.5000000000000006E-3,1.11E-2]
[{"$f":"A41","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"L","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-L",null,3.5000000000000003E-2,5.1100000000000007E-2,6.2199999999999998E-2,null,{"$f":"PO!K63","v":"CATANDUVAS/SC"},null,null,null,null,null,{"$f":"PO!K66","v":"2019-02-22"}]
[{"$f":"A42","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-BDI PAD",null,0.111,0.14019999999999999,0.16800000000000001,null,"Local",null,null,null,null,null,"Data"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos","K1","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K1",null,"-","-","-"]
[{"$f":"A44","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"K2","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K2",null,"-",0.2,"-"]
[{"$f":"A45","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"Responsável Técnico",null,null,null,null,null,"Responsável Tomador"]
[{"$f":"A46","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"Nome:",{"$f":"DADOS!B54","v":"MAX MOOSHAMMER"},null,null,null,null,"Nome:","DORIVAL RIBEIRO DOS SANTOS"]
[{"$f":"A47","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"K3","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K3",null,"-",0.12,"-",null,"Título:",{"$f":"DADOS!B55","v":"ENGENHEIRO CIVIL"},null,null,null,null,"Cargo:","PREFEITO MUNICIPAL"]
[{"$f":"A48","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"BDI PAD","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-BDI PAD",null,"-","-","-",null,{"$f":"DADOS!A56","v":"CREA/CAU:"},{"$f":"DADOS!B56","v":"139.164-0"}]
[null,null,null,null,null,null,null,null,{"$f":"DADOS!A57","v":"ART/RRT:"},{"$f":"DADOS!B57","v":"6753967-4"}]
[]
["Construção e Reforma de Edifícios"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas"]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto"]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"]
["Obras Portuárias, Marítimas e Fluviais"]
["Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos"]

{"sheet":"PO","index":2,"n_rows":67,"n_cols":26,"rows_kept":67,"cut":false,"hidden":false,"merged":[[1,22,1,23],[59,10,59,19],[55,10,57,19],[52,12,52,19],[65,10,65,12],[62,10,62,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PO - PLANILHA ORÇAMENTÁRIA",null,null,null,null,null,"Grau de Sigilo"]
[null,"LOTE","Meta","Nível 2","Nível 3","Nível 4","Serviço",null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(TipoOrçamento=\"BASE\")+4*(TipoOrçamento=\"LICITADO\")+8*(TipoOrçamento=\"REPROGRAMADOAC\")+16*(TipoOrçamento=\"REPROGRAMADONPL\"),2),\"nada\",\"Orçamento Base para Licitação\",\"Orçamento Licitado\",\"Orçamento Licitado Reprogramado\",\"Orçamento Base para Licitação - Reprogramado\")","v":"Orçamento Base para Licitação"},null,null,null,null,null,"#PUBLICO",null,null,"Arredondamento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantidade",true]
["Nmax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERRO GERAL",null,"Custo Unitáro",true]
[{"$f":"MAX($A$12:$A$52)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF($U$12:OFFSET($U$52,-1,0),\"DESCRIÇÃO\")+COUNTIF($U$12:OFFSET($U$52,-1,0),\"UNIDADE\")+COUNTIF($U$12:OFFSET($U$52,-1,0),\"SEM VALOR\")>0,\"NÃO OK\",\"OK\")","v":"OK"},"","BDI",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preço Unitário",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preço Total",true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(PLQ!$E$12,ROW($P9)-ROW(P$12),0)","v":"-"}]
["Nível","Altura","n1","n2","n3","n4","n5","Czero","Cnível","Nível","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$f":"IF(OR(TipoOrçamento=\"LICITADO\",TipoOrçamento=\"REPROGRAMADOAC\"),\"Preço Unitário (R$)\",\"Custo Unitário (R$)\")","v":"Custo Unitário (R$)"},"BDI\n(%)","Preço Unitário (R$)","Preço Total\n(R$)","Erro de Dados","Lista Crono","Concatenação Fonte-Código","BancoRef",{"$f":"IF(TipoOrçamento=\"LICITADO\",\"Preço Unitário Edital (R$)\",\"Custo Unitário Referência (R$)\")","v":"Custo Unitário Referência (R$)"},{"$f":"IF(TipoOrçamento=\"LICITADO\",\"Valor BDI Edital\",\"Valor BDI\")","v":"Valor BDI"}]
[{"$f":"CHOOSE(1+LOG(1+2*(J11=\"Meta\")+4*(J11=\"Nível 2\")+8*(J11=\"Nível 3\")+16*(J11=\"Nível 4\")+32*(J11=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A11=\"S\",A11=0),0,IF(ISERROR(I11),H11,SMALL(H11:I11,1)))","v":0},{"$f":"IF($A11=1,OFFSET(C11,-1,0)+1,OFFSET(C11,-1,0))","v":"n1"},{"$f":"IF($A11=1,0,IF($A11=2,OFFSET(D11,-1,0)+1,OFFSET(D11,-1,0)))","v":"n2"},{"$f":"IF(AND($A11<=2,$A11<>0),0,IF($A11=3,OFFSET(E11,-1,0)+1,OFFSET(E11,-1,0)))","v":"n3"},{"$f":"IF(AND($A11<=3,$A11<>0),0,IF($A11=4,OFFSET(F11,-1,0)+1,OFFSET(F11,-1,0)))","v":"n4"},{"$f":"IF(AND($A11<=4,$A11<>0),0,IF($A11=\"S\",OFFSET(G11,-1,0)+1,OFFSET(G11,-1,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($A11=\"S\",$A11=0),0,MATCH(0,OFFSET($B11,1,$A11,ROW($A$52)-ROW($A11)),0))","v":0},{"$f":"IF(OR($A11=\"S\",$A11=0),0,MATCH(OFFSET($B11,0,$A11)+1,OFFSET($B11,1,$A11,ROW($A$52)-ROW($A11)),0))","v":0},"Serviço",{"$f":"IF($A11=0,\"-\",CONCATENATE(C11&\".\",IF(AND($A$5>=2,$A11>=2),D11&\".\",\"\"),IF(AND($A$5>=3,$A11>=3),E11&\".\",\"\"),IF(AND($A$5>=4,$A11>=4),F11&\".\",\"\"),IF($A11=\"S\",G11&\".\",\"\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($A11=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":""},{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P11)-ROW(P$12),0)","v":0},null,"BDI 1",{"$f":"IF($A11=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z11),15-13*$X$6)),0)","v":0},{"$f":"IF($A11=\"S\",VTOTAL1,IF($A11=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":0},{"$f":"IF($J11=\"\",\"\",IF($N11=\"\",\"DESCRIÇÃO\",IF(AND($J11=\"Serviço\",$O11=\"\"),\"UNIDADE\",IF($T11<=0,\"SEM VALOR\",IF(AND($Y11<>\"\",$Q11>$Y11),\"ACIMA REF.\",\"\")))))","v":"DESCRIÇÃO"},{"$f":"IF(OR($A11=0,$A11=\"S\",$A11>CFF!$A$9),\"\",MAX(V$12:OFFSET(V11,-1,0))+1)","v":""},{"$f":"IF(AND($J11=\"Serviço\",$M11<>\"\"),IF($L11=\"\",$M11,CONCATENATE($L11,\"-\",$M11)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R11),R11,IF(LEFT(R11,3)=\"BDI\",HLOOKUP(R11,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[0,{"$f":"COUNTA(OFFSET(B12,1,0):B$52)","v":39},null,null,null,null,null,null,null,{"$f":"IF(OR(TipoOrçamento=\"LICITADO\",TipoOrçamento=\"REPROGRAMADOAC\"),\"CTEF\",\"LOTE\")","v":"LOTE"},0,null,null,{"$f":"IF(TipoOrçamento=\"LICITADO\",DADOS!O43,DADOS!G38)","v":"Referencia 07/2018"},null,null,null,null,null,{"$f":"SUMIF(OFFSET($J12,1,0,ROW(T52)-ROW(T12)-1),\"Serviço\",OFFSET(T12,1,0,ROW(T52)-ROW(T12)-1))","v":483284.68},{"$f":"IF($N12=0,\"DESCRIÇÃO\",\"\")","v":""},0]
[{"$f":"CHOOSE(1+LOG(1+2*(J13=\"Meta\")+4*(J13=\"Nível 2\")+8*(J13=\"Nível 3\")+16*(J13=\"Nível 4\")+32*(J13=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$f":"IF(OR(A13=\"S\",A13=0),0,IF(ISERROR(I13),H13,SMALL(H13:I13,1)))","v":39},{"$f":"IF($A13=1,OFFSET(C13,-1,0)+1,OFFSET(C13,-1,0))","v":1},{"$f":"IF($A13=1,0,IF($A13=2,OFFSET(D13,-1,0)+1,OFFSET(D13,-1,0)))","v":0},{"$f":"IF(AND($A13<=2,$A13<>0),0,IF($A13=3,OFFSET(E13,-1,0)+1,OFFSET(E13,-1,0)))","v":0},{"$f":"IF(AND($A13<=3,$A13<>0),0,IF($A13=4,OFFSET(F13,-1,0)+1,OFFSET(F13,-1,0)))","v":0},{"$f":"IF(AND($A13<=4,$A13<>0),0,IF($A13=\"S\",OFFSET(G13,-1,0)+1,OFFSET(G13,-1,0)))","v":0},{"$f":"IF(OR($A13=\"S\",$A13=0),0,MATCH(0,OFFSET($B13,1,$A13,ROW($A$52)-ROW($A13)),0))","v":39},{"$f":"IF(OR($A13=\"S\",$A13=0),0,MATCH(OFFSET($B13,0,$A13)+1,OFFSET($B13,1,$A13,ROW($A$52)-ROW($A13)),0))","v":{"$error":"#N/A"}},"Meta",{"$f":"IF($A13=0,\"-\",CONCATENATE(C13&\".\",IF(AND($A$5>=2,$A13>=2),D13&\".\",\"\"),IF(AND($A$5>=3,$A13>=3),E13&\".\",\"\"),IF(AND($A$5>=4,$A13>=4),F13&\".\",\"\"),IF($A13=\"S\",G13&\".\",\"\")))","v":"1."},null,null,"COBERTURA E REVITALIZAÇÃO QUADRA BAIRRO REGINA",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P13)-ROW(P$12),0)","v":0},null,"BDI 1",{"$f":"IF($A13=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z13),15-13*$X$6)),0)","v":0},{"$f":"IF($A13=\"S\",VTOTAL1,IF($A13=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":483284.68},{"$f":"IF($J13=\"\",\"\",IF($N13=\"\",\"DESCRIÇÃO\",IF(AND($J13=\"Serviço\",$O13=\"\"),\"UNIDADE\",IF($T13<=0,\"SEM VALOR\",IF(AND($Y13<>\"\",$Q13>$Y13),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A13=0,$A13=\"S\",$A13>CFF!$A$9),\"\",MAX(V$12:OFFSET(V13,-1,0))+1)","v":1},{"$f":"IF(AND($J13=\"Serviço\",$M13<>\"\"),IF($L13=\"\",$M13,CONCATENATE($L13,\"-\",$M13)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R13),R13,IF(LEFT(R13,3)=\"BDI\",HLOOKUP(R13,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J14=\"Meta\")+4*(J14=\"Nível 2\")+8*(J14=\"Nível 3\")+16*(J14=\"Nível 4\")+32*(J14=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":2},{"$f":"IF(OR(A14=\"S\",A14=0),0,IF(ISERROR(I14),H14,SMALL(H14:I14,1)))","v":4},{"$f":"IF($A14=1,OFFSET(C14,-1,0)+1,OFFSET(C14,-1,0))","v":1},{"$f":"IF($A14=1,0,IF($A14=2,OFFSET(D14,-1,0)+1,OFFSET(D14,-1,0)))","v":1},{"$f":"IF(AND($A14<=2,$A14<>0),0,IF($A14=3,OFFSET(E14,-1,0)+1,OFFSET(E14,-1,0)))","v":0},{"$f":"IF(AND($A14<=3,$A14<>0),0,IF($A14=4,OFFSET(F14,-1,0)+1,OFFSET(F14,-1,0)))","v":0},{"$f":"IF(AND($A14<=4,$A14<>0),0,IF($A14=\"S\",OFFSET(G14,-1,0)+1,OFFSET(G14,-1,0)))","v":0},38,4,"Nível 2",{"$f":"IF($A14=0,\"-\",CONCATENATE(C14&\".\",IF(AND($A$5>=2,$A14>=2),D14&\".\",\"\"),IF(AND($A$5>=3,$A14>=3),E14&\".\",\"\"),IF(AND($A$5>=4,$A14>=4),F14&\".\",\"\"),IF($A14=\"S\",G14&\".\",\"\")))","v":"1.1."},null,null,"SERVIÇOS INICIAIS",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P14)-ROW(P$12),0)","v":0},null,"BDI 1",{"$f":"IF($A14=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z14),15-13*$X$6)),0)","v":0},{"$f":"IF($A14=\"S\",VTOTAL1,IF($A14=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":2893.25},{"$f":"IF($J14=\"\",\"\",IF($N14=\"\",\"DESCRIÇÃO\",IF(AND($J14=\"Serviço\",$O14=\"\"),\"UNIDADE\",IF($T14<=0,\"SEM VALOR\",IF(AND($Y14<>\"\",$Q14>$Y14),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A14=0,$A14=\"S\",$A14>CFF!$A$9),\"\",MAX(V$12:OFFSET(V14,-1,0))+1)","v":2},{"$f":"IF(AND($J14=\"Serviço\",$M14<>\"\"),IF($L14=\"\",$M14,CONCATENATE($L14,\"-\",$M14)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R14),R14,IF(LEFT(R14,3)=\"BDI\",HLOOKUP(R14,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J15=\"Meta\")+4*(J15=\"Nível 2\")+8*(J15=\"Nível 3\")+16*(J15=\"Nível 4\")+32*(J15=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A15=\"S\",A15=0),0,IF(ISERROR(I15),H15,SMALL(H15:I15,1)))","v":0},{"$f":"IF($A15=1,OFFSET(C15,-1,0)+1,OFFSET(C15,-1,0))","v":1},{"$f":"IF($A15=1,0,IF($A15=2,OFFSET(D15,-1,0)+1,OFFSET(D15,-1,0)))","v":1},{"$f":"IF(AND($A15<=2,$A15<>0),0,IF($A15=3,OFFSET(E15,-1,0)+1,OFFSET(E15,-1,0)))","v":0},{"$f":"IF(AND($A15<=3,$A15<>0),0,IF($A15=4,OFFSET(F15,-1,0)+1,OFFSET(F15,-1,0)))","v":0},{"$f":"IF(AND($A15<=4,$A15<>0),0,IF($A15=\"S\",OFFSET(G15,-1,0)+1,OFFSET(G15,-1,0)))","v":1},0,0,"Serviço",{"$f":"IF($A15=0,\"-\",CONCATENATE(C15&\".\",IF(AND($A$5>=2,$A15>=2),D15&\".\",\"\"),IF(AND($A$5>=3,$A15>=3),E15&\".\",\"\"),IF(AND($A$5>=4,$A15>=4),F15&\".\",\"\"),IF($A15=\"S\",G15&\".\",\"\")))","v":"1.1.1."},"SINAPI","74209/001","PLACA DE OBRA EM CHAPA DE ACO GALVANIZADO PADRÃO AMMOC","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P15)-ROW(P$12),0)","v":2.5},250,"BDI 1",316.39999999999998,791,{"$f":"IF($J15=\"\",\"\",IF($N15=\"\",\"DESCRIÇÃO\",IF(AND($J15=\"Serviço\",$O15=\"\"),\"UNIDADE\",IF($T15<=0,\"SEM VALOR\",IF(AND($Y15<>\"\",$Q15>$Y15),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A15=0,$A15=\"S\",$A15>CFF!$A$9),\"\",MAX(V$12:OFFSET(V15,-1,0))+1)","v":""},{"$f":"IF(AND($J15=\"Serviço\",$M15<>\"\"),IF($L15=\"\",$M15,CONCATENATE($L15,\"-\",$M15)))","v":"SINAPI-74209/001"},6012,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":317.3},{"$f":"ROUND(IF(ISNUMBER(R15),R15,IF(LEFT(R15,3)=\"BDI\",HLOOKUP(R15,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,1,0,0,2,0,0,"Serviço","1.1.2.","SINAPI","74209/001","PLACA DE OBRA EM CHAPA DE ACO GALVANIZADO PADRÃO CAIXA","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P16)-ROW(P$12),0)","v":2.5},250,"BDI 1",316.39999999999998,791,"",{"$f":"IF(OR($A16=0,$A16=\"S\",$A16>CFF!$A$9),\"\",MAX(V$12:OFFSET(V16,-1,0))+1)","v":""},"SINAPI-74209/001",6012,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":317.3},{"$f":"ROUND(IF(ISNUMBER(R16),R16,IF(LEFT(R16,3)=\"BDI\",HLOOKUP(R16,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,1,0,0,3,0,0,"Serviço","1.1.3.","SINAPI","74077/002","LOCACAO CONVENCIONAL DE OBRA","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P17)-ROW(P$12),0)","v":1032.48},1,"BDI 1",1.27,1311.25,"",{"$f":"IF(OR($A17=0,$A17=\"S\",$A17>CFF!$A$9),\"\",MAX(V$12:OFFSET(V17,-1,0))+1)","v":""},"SINAPI-74077/002",11841,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":4.17},{"$f":"ROUND(IF(ISNUMBER(R17),R17,IF(LEFT(R17,3)=\"BDI\",HLOOKUP(R17,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,3,1,2,0,0,0,34,3,"Nível 2","1.2.",null,null,"ESCAVAÇÃO E REATERRO",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P18)-ROW(P$12),0)","v":0},null,"BDI 1",0,1501.94,"",{"$f":"IF(OR($A18=0,$A18=\"S\",$A18>CFF!$A$9),\"\",MAX(V$12:OFFSET(V18,-1,0))+1)","v":3},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R18),R18,IF(LEFT(R18,3)=\"BDI\",HLOOKUP(R18,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,2,0,0,1,0,0,"Serviço","1.2.1.","SINAPI","79480","ESCAVACAO MECANICA CAMPO ABERTO ","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P19)-ROW(P$12),0)","v":92.64},2,"BDI 1",2.5299999999999998,234.38,"",{"$f":"IF(OR($A19=0,$A19=\"S\",$A19>CFF!$A$9),\"\",MAX(V$12:OFFSET(V19,-1,0))+1)","v":""},"SINAPI-79480",10405,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":2.04},{"$f":"ROUND(IF(ISNUMBER(R19),R19,IF(LEFT(R19,3)=\"BDI\",HLOOKUP(R19,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,2,0,0,2,0,0,"Serviço","1.2.2.","SINAPI","93382","REATERRO MANUAL DE VALAS COM COMPACTAÇÃO MECANIZADA","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P20)-ROW(P$12),0)","v":45.53},22,"BDI 1",27.84,1267.56,"",{"$f":"IF(OR($A20=0,$A20=\"S\",$A20>CFF!$A$9),\"\",MAX(V$12:OFFSET(V20,-1,0))+1)","v":""},"SINAPI-93382",10538,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":22.06},{"$f":"ROUND(IF(ISNUMBER(R20),R20,IF(LEFT(R20,3)=\"BDI\",HLOOKUP(R20,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,5,1,3,0,0,0,31,5,"Nível 2","1.3.",null,null,"ESTRUTURA DE CONCRETO ARMADO",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P21)-ROW(P$12),0)","v":0},null,"BDI 1",0,167268.34,"",{"$f":"IF(OR($A21=0,$A21=\"S\",$A21>CFF!$A$9),\"\",MAX(V$12:OFFSET(V21,-1,0))+1)","v":4},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R21),R21,IF(LEFT(R21,3)=\"BDI\",HLOOKUP(R21,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,3,0,0,1,0,0,"Serviço","1.3.1.","SINAPI-I","4718","PEDRA BRITADA N. 2 (19 A 38 MM) PARA LASTRO DE FUNDO","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P22)-ROW(P$12),0)","v":3.7},{"$f":"Y22","v":62.5},"BDI 1",79.099999999999994,292.67,"",{"$f":"IF(OR($A22=0,$A22=\"S\",$A22>CFF!$A$9),\"\",MAX(V$12:OFFSET(V22,-1,0))+1)","v":""},"SINAPI-I-4718",3913,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":62.5},{"$f":"ROUND(IF(ISNUMBER(R22),R22,IF(LEFT(R22,3)=\"BDI\",HLOOKUP(R22,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,3,0,0,2,0,0,"Serviço","1.3.2.","SINAPI","95957","SAPATAS E CÁLICES EM CONCRETO ARMADO","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P23)-ROW(P$12),0)","v":47.11},1100,"BDI 1",1392.16,65584.66,"",{"$f":"IF(OR($A23=0,$A23=\"S\",$A23>CFF!$A$9),\"\",MAX(V$12:OFFSET(V23,-1,0))+1)","v":""},"SINAPI-95957",8053,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":1926.29},{"$f":"ROUND(IF(ISNUMBER(R23),R23,IF(LEFT(R23,3)=\"BDI\",HLOOKUP(R23,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,3,0,0,3,0,0,"Serviço","1.3.3.","SINAPI","95957","PILARES EM CONCRETO PRÉ-MOLDADO","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P24)-ROW(P$12),0)","v":37.299999999999997},1100,"BDI 1",1392.16,51927.57,"",{"$f":"IF(OR($A24=0,$A24=\"S\",$A24>CFF!$A$9),\"\",MAX(V$12:OFFSET(V24,-1,0))+1)","v":""},"SINAPI-95957",8053,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":1926.29},{"$f":"ROUND(IF(ISNUMBER(R24),R24,IF(LEFT(R24,3)=\"BDI\",HLOOKUP(R24,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,3,0,0,4,0,0,"Serviço","1.3.4.","SINAPI","95957","VIGAS PRÉ-MOLDADAS","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P25)-ROW(P$12),0)","v":35.53},1100,"BDI 1",1392.16,49463.44,"",{"$f":"IF(OR($A25=0,$A25=\"S\",$A25>CFF!$A$9),\"\",MAX(V$12:OFFSET(V25,-1,0))+1)","v":""},"SINAPI-95957",8053,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":1926.29},{"$f":"ROUND(IF(ISNUMBER(R25),R25,IF(LEFT(R25,3)=\"BDI\",HLOOKUP(R25,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,6,1,4,0,0,0,26,6,"Nível 2","1.4.",null,null,"COBERTURA",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P26)-ROW(P$12),0)","v":0},null,"BDI 1",0,183663.04,"",{"$f":"IF(OR($A26=0,$A26=\"S\",$A26>CFF!$A$9),\"\",MAX(V$12:OFFSET(V26,-1,0))+1)","v":5},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R26),R26,IF(LEFT(R26,3)=\"BDI\",HLOOKUP(R26,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,4,0,0,1,0,0,"Serviço","1.4.1.","SINAPI","72113","ESTRUTURA METALICA EM TESOURAS OU TRELICAS, VAO LIVRE DE 25M, FORNECIMENTO E MONTAGEM, INCLUSIVE CONTRAVENTAMENTO","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P27)-ROW(P$12),0)","v":1129.73},65,"BDI 1",82.26,92931.59,"",{"$f":"IF(OR($A27=0,$A27=\"S\",$A27>CFF!$A$9),\"\",MAX(V$12:OFFSET(V27,-1,0))+1)","v":""},"SINAPI-72113",6969,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":93.52},{"$f":"ROUND(IF(ISNUMBER(R27),R27,IF(LEFT(R27,3)=\"BDI\",HLOOKUP(R27,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J28=\"Meta\")+4*(J28=\"Nível 2\")+8*(J28=\"Nível 3\")+16*(J28=\"Nível 4\")+32*(J28=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A28=\"S\",A28=0),0,IF(ISERROR(I28),H28,SMALL(H28:I28,1)))","v":0},{"$f":"IF($A28=1,OFFSET(C28,-1,0)+1,OFFSET(C28,-1,0))","v":1},{"$f":"IF($A28=1,0,IF($A28=2,OFFSET(D28,-1,0)+1,OFFSET(D28,-1,0)))","v":4},{"$f":"IF(AND($A28<=2,$A28<>0),0,IF($A28=3,OFFSET(E28,-1,0)+1,OFFSET(E28,-1,0)))","v":0},{"$f":"IF(AND($A28<=3,$A28<>0),0,IF($A28=4,OFFSET(F28,-1,0)+1,OFFSET(F28,-1,0)))","v":0},{"$f":"IF(AND($A28<=4,$A28<>0),0,IF($A28=\"S\",OFFSET(G28,-1,0)+1,OFFSET(G28,-1,0)))","v":2},0,0,"Serviço",{"$f":"IF($A28=0,\"-\",CONCATENATE(C28&\".\",IF(AND($A$5>=2,$A28>=2),D28&\".\",\"\"),IF(AND($A$5>=3,$A28>=3),E28&\".\",\"\"),IF(AND($A$5>=4,$A28>=4),F28&\".\",\"\"),IF($A28=\"S\",G28&\".\",\"\")))","v":"1.4.2."},"SINAPI","92580","TRAMA DE AÇO COMPOSTA POR TERÇAS PARA TELHADOS DE ATÉ 2 ÁGUAS PARA TELHA METÁLICA, INCLUSO TRANSPORTE VERTICAL","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P28)-ROW(P$12),0)","v":1129.73},25,"BDI 1",31.64,35744.660000000003,{"$f":"IF($J28=\"\",\"\",IF($N28=\"\",\"DESCRIÇÃO\",IF(AND($J28=\"Serviço\",$O28=\"\"),\"UNIDADE\",IF($T28<=0,\"SEM VALOR\",IF(AND($Y28<>\"\",$Q28>$Y28),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A28=0,$A28=\"S\",$A28>CFF!$A$9),\"\",MAX(V$12:OFFSET(V28,-1,0))+1)","v":""},{"$f":"IF(AND($J28=\"Serviço\",$M28<>\"\"),IF($L28=\"\",$M28,CONCATENATE($L28,\"-\",$M28)))","v":"SINAPI-92580"},6989,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":28.6},{"$f":"ROUND(IF(ISNUMBER(R28),R28,IF(LEFT(R28,3)=\"BDI\",HLOOKUP(R28,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,4,0,0,3,0,0,"Serviço","1.4.3.","SINAPI","94213","TELHAMENTO COM TELHA DE AÇO/ALUMÍNIO E = 0,5 MM, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P29)-ROW(P$12),0)","v":1129.73},30,"BDI 1",37.97,42895.85,"",{"$f":"IF(OR($A29=0,$A29=\"S\",$A29>CFF!$A$9),\"\",MAX(V$12:OFFSET(V29,-1,0))+1)","v":""},"SINAPI-94213",6950,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":39.229999999999997},{"$f":"ROUND(IF(ISNUMBER(R29),R29,IF(LEFT(R29,3)=\"BDI\",HLOOKUP(R29,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J30=\"Meta\")+4*(J30=\"Nível 2\")+8*(J30=\"Nível 3\")+16*(J30=\"Nível 4\")+32*(J30=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A30=\"S\",A30=0),0,IF(ISERROR(I30),H30,SMALL(H30:I30,1)))","v":0},{"$f":"IF($A30=1,OFFSET(C30,-1,0)+1,OFFSET(C30,-1,0))","v":1},{"$f":"IF($A30=1,0,IF($A30=2,OFFSET(D30,-1,0)+1,OFFSET(D30,-1,0)))","v":4},{"$f":"IF(AND($A30<=2,$A30<>0),0,IF($A30=3,OFFSET(E30,-1,0)+1,OFFSET(E30,-1,0)))","v":0},{"$f":"IF(AND($A30<=3,$A30<>0),0,IF($A30=4,OFFSET(F30,-1,0)+1,OFFSET(F30,-1,0)))","v":0},{"$f":"IF(AND($A30<=4,$A30<>0),0,IF($A30=\"S\",OFFSET(G30,-1,0)+1,OFFSET(G30,-1,0)))","v":4},0,0,"Serviço",{"$f":"IF($A30=0,\"-\",CONCATENATE(C30&\".\",IF(AND($A$5>=2,$A30>=2),D30&\".\",\"\"),IF(AND($A$5>=3,$A30>=3),E30&\".\",\"\"),IF(AND($A$5>=4,$A30>=4),F30&\".\",\"\"),IF($A30=\"S\",G30&\".\",\"\")))","v":"1.4.4."},"SINAPI","94213","FECHAMENTO DOS OITÕES COM TELHA DE AÇO/ALUMÍNIO E = 0,5 MM","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P30)-ROW(P$12),0)","v":210.28},30,"BDI 1",37.97,7984.33,{"$f":"IF($J30=\"\",\"\",IF($N30=\"\",\"DESCRIÇÃO\",IF(AND($J30=\"Serviço\",$O30=\"\"),\"UNIDADE\",IF($T30<=0,\"SEM VALOR\",IF(AND($Y30<>\"\",$Q30>$Y30),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A30=0,$A30=\"S\",$A30>CFF!$A$9),\"\",MAX(V$12:OFFSET(V30,-1,0))+1)","v":""},{"$f":"IF(AND($J30=\"Serviço\",$M30<>\"\"),IF($L30=\"\",$M30,CONCATENATE($L30,\"-\",$M30)))","v":"SINAPI-94213"},6950,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":39.229999999999997},{"$f":"ROUND(IF(ISNUMBER(R30),R30,IF(LEFT(R30,3)=\"BDI\",HLOOKUP(R30,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,4,0,0,5,0,0,"Serviço","1.4.5.","SINAPI","94227","CALHA EM CHAPA DE AÇO GALVANIZADO NÚMERO 24, DESENVOLVIMENTO DE 33 CM, INCLUSO TRANSPORTE VERTICAL.","M",{"$f":"OFFSET(PLQ!$E$12,ROW($P31)-ROW(P$12),0)","v":92.7},35,"BDI 1",44.3,4106.6099999999997,"",{"$f":"IF(OR($A31=0,$A31=\"S\",$A31>CFF!$A$9),\"\",MAX(V$12:OFFSET(V31,-1,0))+1)","v":""},"SINAPI-94227",6960,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":36.75},{"$f":"ROUND(IF(ISNUMBER(R31),R31,IF(LEFT(R31,3)=\"BDI\",HLOOKUP(R31,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,4,1,5,0,0,0,20,4,"Nível 2","1.5.",null,null,"PAVIMENTAÇÃO",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P32)-ROW(P$12),0)","v":0},null,"BDI 1",0,83084,"",{"$f":"IF(OR($A32=0,$A32=\"S\",$A32>CFF!$A$9),\"\",MAX(V$12:OFFSET(V32,-1,0))+1)","v":6},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R32),R32,IF(LEFT(R32,3)=\"BDI\",HLOOKUP(R32,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J33=\"Meta\")+4*(J33=\"Nível 2\")+8*(J33=\"Nível 3\")+16*(J33=\"Nível 4\")+32*(J33=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A33=\"S\",A33=0),0,IF(ISERROR(I33),H33,SMALL(H33:I33,1)))","v":0},{"$f":"IF($A33=1,OFFSET(C33,-1,0)+1,OFFSET(C33,-1,0))","v":1},{"$f":"IF($A33=1,0,IF($A33=2,OFFSET(D33,-1,0)+1,OFFSET(D33,-1,0)))","v":5},{"$f":"IF(AND($A33<=2,$A33<>0),0,IF($A33=3,OFFSET(E33,-1,0)+1,OFFSET(E33,-1,0)))","v":0},{"$f":"IF(AND($A33<=3,$A33<>0),0,IF($A33=4,OFFSET(F33,-1,0)+1,OFFSET(F33,-1,0)))","v":0},{"$f":"IF(AND($A33<=4,$A33<>0),0,IF($A33=\"S\",OFFSET(G33,-1,0)+1,OFFSET(G33,-1,0)))","v":1},{"$f":"IF(OR($A33=\"S\",$A33=0),0,MATCH(0,OFFSET($B33,1,$A33,ROW($A$52)-ROW($A33)),0))","v":0},{"$f":"IF(OR($A33=\"S\",$A33=0),0,MATCH(OFFSET($B33,0,$A33)+1,OFFSET($B33,1,$A33,ROW($A$52)-ROW($A33)),0))","v":0},"Serviço",{"$f":"IF($A33=0,\"-\",CONCATENATE(C33&\".\",IF(AND($A$5>=2,$A33>=2),D33&\".\",\"\"),IF(AND($A$5>=3,$A33>=3),E33&\".\",\"\"),IF(AND($A$5>=4,$A33>=4),F33&\".\",\"\"),IF($A33=\"S\",G33&\".\",\"\")))","v":"1.5.1."},"SINAPI-I","4718","PEDRA BRITADA N. 2 (19 A 38 MM) PARA LASTRO DE FUNDO","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P33)-ROW(P$12),0)","v":3.7},62.5,"BDI 1",{"$f":"IF($A33=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z33),15-13*$X$6)),0)","v":79.099999999999994},{"$f":"IF($A33=\"S\",VTOTAL1,IF($A33=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":292.67},{"$f":"IF($J33=\"\",\"\",IF($N33=\"\",\"DESCRIÇÃO\",IF(AND($J33=\"Serviço\",$O33=\"\"),\"UNIDADE\",IF($T33<=0,\"SEM VALOR\",IF(AND($Y33<>\"\",$Q33>$Y33),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A33=0,$A33=\"S\",$A33>CFF!$A$9),\"\",MAX(V$12:OFFSET(V33,-1,0))+1)","v":""},{"$f":"IF(AND($J33=\"Serviço\",$M33<>\"\"),IF($L33=\"\",$M33,CONCATENATE($L33,\"-\",$M33)))","v":"SINAPI-I-4718"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":3913},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":62.5},{"$f":"ROUND(IF(ISNUMBER(R33),R33,IF(LEFT(R33,3)=\"BDI\",HLOOKUP(R33,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,5,0,0,2,0,0,"Serviço","1.5.2.","SINAPI","72183","PISO EM CONCRETO POLIDO 20MPA PREPARO MECANICO, ESPESSURA 7 CM, COM ARMACAO EM TELA SOLDADA","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P34)-ROW(P$12),0)","v":1032.48},60,"BDI 1",75.94,78406.53,"",{"$f":"IF(OR($A34=0,$A34=\"S\",$A34>CFF!$A$9),\"\",MAX(V$12:OFFSET(V34,-1,0))+1)","v":""},"SINAPI-72183",11062,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":70.52},{"$f":"ROUND(IF(ISNUMBER(R34),R34,IF(LEFT(R34,3)=\"BDI\",HLOOKUP(R34,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,5,0,0,3,0,0,"Serviço","1.5.3.","AMMOC","49","JUNTAS DE DILATAÇÃO COM SELANTE ELASTICO MONOCOMPONENTE A BASE DE POLIURETANO 10MM x 20MM","M",{"$f":"OFFSET(PLQ!$E$12,ROW($P35)-ROW(P$12),0)","v":315},11,"BDI 1",13.92,4384.8,"",{"$f":"IF(OR($A35=0,$A35=\"S\",$A35>CFF!$A$9),\"\",MAX(V$12:OFFSET(V35,-1,0))+1)","v":""},"AMMOC-49",55,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":12.280000000000001},{"$f":"ROUND(IF(ISNUMBER(R35),R35,IF(LEFT(R35,3)=\"BDI\",HLOOKUP(R35,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,3,1,6,0,0,0,16,3,"Nível 2","1.6.",null,null,"PINTURA",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P36)-ROW(P$12),0)","v":0},null,"BDI 1",0,26151.25,"",{"$f":"IF(OR($A36=0,$A36=\"S\",$A36>CFF!$A$9),\"\",MAX(V$12:OFFSET(V36,-1,0))+1)","v":7},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R36),R36,IF(LEFT(R36,3)=\"BDI\",HLOOKUP(R36,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,6,0,0,1,0,0,"Serviço","1.6.1.","SINAPI","79500/002","PINTURA ACRILICA EMBORRACHADA EM PISO CIMENTADO, TRES DEMAOS","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P37)-ROW(P$12),0)","v":968},16,"BDI 1",20.25,19602,"",{"$f":"IF(OR($A37=0,$A37=\"S\",$A37>CFF!$A$9),\"\",MAX(V$12:OFFSET(V37,-1,0))+1)","v":""},"SINAPI-79500/002",10994,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":17.149999999999999},{"$f":"ROUND(IF(ISNUMBER(R37),R37,IF(LEFT(R37,3)=\"BDI\",HLOOKUP(R37,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,6,0,0,2,0,0,"Serviço","1.6.2.","SINAPI","41595","PINTURA ACRILICA DE FAIXAS DE DEMARCACÃO EM QUADRA POLIESPORTIVA, 5 CM DE LARGURA","M",{"$f":"OFFSET(PLQ!$E$12,ROW($P38)-ROW(P$12),0)","v":575},9,"BDI 1",11.39,6549.25,"",{"$f":"IF(OR($A38=0,$A38=\"S\",$A38>CFF!$A$9),\"\",MAX(V$12:OFFSET(V38,-1,0))+1)","v":""},"SINAPI-41595",10990,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":9.6199999999999992},{"$f":"ROUND(IF(ISNUMBER(R38),R38,IF(LEFT(R38,3)=\"BDI\",HLOOKUP(R38,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,3,1,7,0,0,0,13,3,"Nível 2","1.7.",null,null,"INSTALAÇÕES PLUVIAIS",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P39)-ROW(P$12),0)","v":0},null,"BDI 1",0,9538.2900000000009,"",{"$f":"IF(OR($A39=0,$A39=\"S\",$A39>CFF!$A$9),\"\",MAX(V$12:OFFSET(V39,-1,0))+1)","v":8},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R39),R39,IF(LEFT(R39,3)=\"BDI\",HLOOKUP(R39,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,7,0,0,1,0,0,"Serviço","1.7.1.","SINAPI","91790","TUBOS DE PVC, SÉRIE R, ÁGUA PLUVIAL, DN 100 MM, INCLUSIVE CONEXÕES, CORTES E FIXAÇÕES","M",{"$f":"OFFSET(PLQ!$E$12,ROW($P40)-ROW(P$12),0)","v":170},36.619999999999997,"BDI 1",46.35,7879.5,"",{"$f":"IF(OR($A40=0,$A40=\"S\",$A40>CFF!$A$9),\"\",MAX(V$12:OFFSET(V40,-1,0))+1)","v":""},"SINAPI-91790",8768,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":36.619999999999997},{"$f":"ROUND(IF(ISNUMBER(R40),R40,IF(LEFT(R40,3)=\"BDI\",HLOOKUP(R40,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,7,0,0,2,0,0,"Serviço","1.7.2.","SINAPI","83446","CAIXA DE PASSAGEM 30X30X40 COM TAMPA E DRENO BRITA","UN",{"$f":"OFFSET(PLQ!$E$12,ROW($P41)-ROW(P$12),0)","v":9},145.63,"BDI 1",184.31,1658.79,"",{"$f":"IF(OR($A41=0,$A41=\"S\",$A41>CFF!$A$9),\"\",MAX(V$12:OFFSET(V41,-1,0))+1)","v":""},"SINAPI-83446",8280,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":145.63},{"$f":"ROUND(IF(ISNUMBER(R41),R41,IF(LEFT(R41,3)=\"BDI\",HLOOKUP(R41,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,4,1,8,0,0,0,10,4,"Nível 2","1.8.",null,null,"ENTORNO",{"$f":"Referencia.Unidade","v":""},{"$f":"OFFSET(PLQ!$E$12,ROW($P42)-ROW(P$12),0)","v":0},null,"BDI 1",0,3437.51,"",{"$f":"IF(OR($A42=0,$A42=\"S\",$A42>CFF!$A$9),\"\",MAX(V$12:OFFSET(V42,-1,0))+1)","v":9},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R42),R42,IF(LEFT(R42,3)=\"BDI\",HLOOKUP(R42,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,8,0,0,1,0,0,"Serviço","1.8.1.","SINAPI-I","4718","PEDRA BRITADA N. 2 (19 A 38 MM) PARA LASTRO DE FUNDO","M3",{"$f":"OFFSET(PLQ!$E$12,ROW($P43)-ROW(P$12),0)","v":1.72},62.5,"BDI 1",79.099999999999994,136.05000000000001,"",{"$f":"IF(OR($A43=0,$A43=\"S\",$A43>CFF!$A$9),\"\",MAX(V$12:OFFSET(V43,-1,0))+1)","v":""},"SINAPI-I-4718",3913,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":62.5},{"$f":"ROUND(IF(ISNUMBER(R43),R43,IF(LEFT(R43,3)=\"BDI\",HLOOKUP(R43,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,8,0,0,2,0,0,"Serviço","1.8.2.","SINAPI","94992","EXECUÇÃO DE PASSEIO DE CONCRETO COM, ACABAMENTO CONVENCIONAL, ESPESSURA 6 CM, ARMADO","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P44)-ROW(P$12),0)","v":34.450000000000003},53.06,"BDI 1",67.150000000000006,2313.3200000000002,"",{"$f":"IF(OR($A44=0,$A44=\"S\",$A44>CFF!$A$9),\"\",MAX(V$12:OFFSET(V44,-1,0))+1)","v":""},"SINAPI-94992",11067,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":53.06},{"$f":"ROUND(IF(ISNUMBER(R44),R44,IF(LEFT(R44,3)=\"BDI\",HLOOKUP(R44,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,8,0,0,3,0,0,"Serviço","1.8.3.","SINAPI","95031","PISO PODOTATIL DE CONCRETO ALERTA/DIRECIONAL *40 X 40 X 2,5*CM, SOBRE LASTRO DE CONCRETO ESPESSURA 3 CM E REJUNTE CIMENTICIO","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P45)-ROW(P$12),0)","v":8.24},94.75,"BDI 1",119.92,988.14,"",{"$f":"IF(OR($A45=0,$A45=\"S\",$A45>CFF!$A$9),\"\",MAX(V$12:OFFSET(V45,-1,0))+1)","v":""},"SINAPI-95031",5691,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":94.75},{"$f":"ROUND(IF(ISNUMBER(R45),R45,IF(LEFT(R45,3)=\"BDI\",HLOOKUP(R45,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[2,6,1,9,0,0,0,6,{"$error":"#N/A"},"Nível 2","1.9.",null,null,"SERVIÇOS FINAIS",null,{"$f":"OFFSET(PLQ!$E$12,ROW($P46)-ROW(P$12),0)","v":0},null,"BDI 1",0,5747.06,"",{"$f":"IF(OR($A46=0,$A46=\"S\",$A46>CFF!$A$9),\"\",MAX(V$12:OFFSET(V46,-1,0))+1)","v":10},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R46),R46,IF(LEFT(R46,3)=\"BDI\",HLOOKUP(R46,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J47=\"Meta\")+4*(J47=\"Nível 2\")+8*(J47=\"Nível 3\")+16*(J47=\"Nível 4\")+32*(J47=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A47=\"S\",A47=0),0,IF(ISERROR(I47),H47,SMALL(H47:I47,1)))","v":0},{"$f":"IF($A47=1,OFFSET(C47,-1,0)+1,OFFSET(C47,-1,0))","v":1},{"$f":"IF($A47=1,0,IF($A47=2,OFFSET(D47,-1,0)+1,OFFSET(D47,-1,0)))","v":9},{"$f":"IF(AND($A47<=2,$A47<>0),0,IF($A47=3,OFFSET(E47,-1,0)+1,OFFSET(E47,-1,0)))","v":0},{"$f":"IF(AND($A47<=3,$A47<>0),0,IF($A47=4,OFFSET(F47,-1,0)+1,OFFSET(F47,-1,0)))","v":0},{"$f":"IF(AND($A47<=4,$A47<>0),0,IF($A47=\"S\",OFFSET(G47,-1,0)+1,OFFSET(G47,-1,0)))","v":1},0,0,"Serviço",{"$f":"IF($A47=0,\"-\",CONCATENATE(C47&\".\",IF(AND($A$5>=2,$A47>=2),D47&\".\",\"\"),IF(AND($A$5>=3,$A47>=3),E47&\".\",\"\"),IF(AND($A$5>=4,$A47>=4),F47&\".\",\"\"),IF($A47=\"S\",G47&\".\",\"\")))","v":"1.9.1."},"SINAPI","9537","LIMPEZA FINAL DA OBRA","M2",{"$f":"OFFSET(PLQ!$E$12,ROW($P47)-ROW(P$12),0)","v":1032.48},1,"BDI 1",1.27,1311.25,{"$f":"IF($J47=\"\",\"\",IF($N47=\"\",\"DESCRIÇÃO\",IF(AND($J47=\"Serviço\",$O47=\"\"),\"UNIDADE\",IF($T47<=0,\"SEM VALOR\",IF(AND($Y47<>\"\",$Q47>$Y47),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A47=0,$A47=\"S\",$A47>CFF!$A$9),\"\",MAX(V$12:OFFSET(V47,-1,0))+1)","v":""},{"$f":"IF(AND($J47=\"Serviço\",$M47<>\"\"),IF($L47=\"\",$M47,CONCATENATE($L47,\"-\",$M47)))","v":"SINAPI-9537"},11651,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":2.1800000000000002},{"$f":"ROUND(IF(ISNUMBER(R47),R47,IF(LEFT(R47,3)=\"BDI\",HLOOKUP(R47,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J48=\"Meta\")+4*(J48=\"Nível 2\")+8*(J48=\"Nível 3\")+16*(J48=\"Nível 4\")+32*(J48=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A48=\"S\",A48=0),0,IF(ISERROR(I48),H48,SMALL(H48:I48,1)))","v":0},{"$f":"IF($A48=1,OFFSET(C48,-1,0)+1,OFFSET(C48,-1,0))","v":1},{"$f":"IF($A48=1,0,IF($A48=2,OFFSET(D48,-1,0)+1,OFFSET(D48,-1,0)))","v":9},{"$f":"IF(AND($A48<=2,$A48<>0),0,IF($A48=3,OFFSET(E48,-1,0)+1,OFFSET(E48,-1,0)))","v":0},{"$f":"IF(AND($A48<=3,$A48<>0),0,IF($A48=4,OFFSET(F48,-1,0)+1,OFFSET(F48,-1,0)))","v":0},{"$f":"IF(AND($A48<=4,$A48<>0),0,IF($A48=\"S\",OFFSET(G48,-1,0)+1,OFFSET(G48,-1,0)))","v":2},0,0,"Serviço",{"$f":"IF($A48=0,\"-\",CONCATENATE(C48&\".\",IF(AND($A$5>=2,$A48>=2),D48&\".\",\"\"),IF(AND($A$5>=3,$A48>=3),E48&\".\",\"\"),IF(AND($A$5>=4,$A48>=4),F48&\".\",\"\"),IF($A48=\"S\",G48&\".\",\"\")))","v":"1.9.2."},"Cotação","TRAVE","TRAVE DE FUTSAL 3,00 X 2,00 MODELO DESMONTÁVEL ","UN ",{"$f":"OFFSET(PLQ!$E$12,ROW($P48)-ROW(P$12),0)","v":2},{"$f":"Y48","v":1098},"BDI 1",1389.63,2779.26,{"$f":"IF($J48=\"\",\"\",IF($N48=\"\",\"DESCRIÇÃO\",IF(AND($J48=\"Serviço\",$O48=\"\"),\"UNIDADE\",IF($T48<=0,\"SEM VALOR\",IF(AND($Y48<>\"\",$Q48>$Y48),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A48=0,$A48=\"S\",$A48>CFF!$A$9),\"\",MAX(V$12:OFFSET(V48,-1,0))+1)","v":""},{"$f":"IF(AND($J48=\"Serviço\",$M48<>\"\"),IF($L48=\"\",$M48,CONCATENATE($L48,\"-\",$M48)))","v":"Cotação-TRAVE"},95,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":1098},{"$f":"ROUND(IF(ISNUMBER(R48),R48,IF(LEFT(R48,3)=\"BDI\",HLOOKUP(R48,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
["S",0,1,9,0,0,3,0,0,"Serviço","1.9.3.","Cotação","VOLEI","PAR DE MASTROS EM AÇO CARBONO, DIAMETRO 3\", COM CREMALHEIRA, ROLDANAS E BUCHAS DE FIXAÇÃO, COM PINTURA EPOXI E ALTURA DE 2,80 M, OFICIAL PARA VOLEY","UN ",{"$f":"OFFSET(PLQ!$E$12,ROW($P49)-ROW(P$12),0)","v":1},550,"BDI 1",696.08,696.08,"",{"$f":"IF(OR($A49=0,$A49=\"S\",$A49>CFF!$A$9),\"\",MAX(V$12:OFFSET(V49,-1,0))+1)","v":""},"Cotação-VOLEI",96,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":550},{"$f":"ROUND(IF(ISNUMBER(R49),R49,IF(LEFT(R49,3)=\"BDI\",HLOOKUP(R49,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J50=\"Meta\")+4*(J50=\"Nível 2\")+8*(J50=\"Nível 3\")+16*(J50=\"Nível 4\")+32*(J50=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A50=\"S\",A50=0),0,IF(ISERROR(I50),H50,SMALL(H50:I50,1)))","v":0},{"$f":"IF($A50=1,OFFSET(C50,-1,0)+1,OFFSET(C50,-1,0))","v":1},{"$f":"IF($A50=1,0,IF($A50=2,OFFSET(D50,-1,0)+1,OFFSET(D50,-1,0)))","v":9},{"$f":"IF(AND($A50<=2,$A50<>0),0,IF($A50=3,OFFSET(E50,-1,0)+1,OFFSET(E50,-1,0)))","v":0},{"$f":"IF(AND($A50<=3,$A50<>0),0,IF($A50=4,OFFSET(F50,-1,0)+1,OFFSET(F50,-1,0)))","v":0},{"$f":"IF(AND($A50<=4,$A50<>0),0,IF($A50=\"S\",OFFSET(G50,-1,0)+1,OFFSET(G50,-1,0)))","v":4},{"$f":"IF(OR($A50=\"S\",$A50=0),0,MATCH(0,OFFSET($B50,1,$A50,ROW($A$52)-ROW($A50)),0))","v":0},{"$f":"IF(OR($A50=\"S\",$A50=0),0,MATCH(OFFSET($B50,0,$A50)+1,OFFSET($B50,1,$A50,ROW($A$52)-ROW($A50)),0))","v":0},"Serviço",{"$f":"IF($A50=0,\"-\",CONCATENATE(C50&\".\",IF(AND($A$5>=2,$A50>=2),D50&\".\",\"\"),IF(AND($A$5>=3,$A50>=3),E50&\".\",\"\"),IF(AND($A$5>=4,$A50>=4),F50&\".\",\"\"),IF($A50=\"S\",G50&\".\",\"\")))","v":"1.9.4."},"Cotação","REDE DE VOLEI","REDE DE VÔLEI PROFISSIONAIL COM FAIXAS EM PVC","UN ",{"$f":"OFFSET(PLQ!$E$12,ROW($P50)-ROW(P$12),0)","v":1},438.9,"BDI 1",{"$f":"IF($A50=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z50),15-13*$X$6)),0)","v":555.47},{"$f":"IF($A50=\"S\",VTOTAL1,IF($A50=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":555.47},{"$f":"IF($J50=\"\",\"\",IF($N50=\"\",\"DESCRIÇÃO\",IF(AND($J50=\"Serviço\",$O50=\"\"),\"UNIDADE\",IF($T50<=0,\"SEM VALOR\",IF(AND($Y50<>\"\",$Q50>$Y50),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A50=0,$A50=\"S\",$A50>CFF!$A$9),\"\",MAX(V$12:OFFSET(V50,-1,0))+1)","v":""},{"$f":"IF(AND($J50=\"Serviço\",$M50<>\"\"),IF($L50=\"\",$M50,CONCATENATE($L50,\"-\",$M50)))","v":"Cotação-REDE DE VOLEI"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":97},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":438.9},{"$f":"ROUND(IF(ISNUMBER(R50),R50,IF(LEFT(R50,3)=\"BDI\",HLOOKUP(R50,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[{"$f":"CHOOSE(1+LOG(1+2*(J51=\"Meta\")+4*(J51=\"Nível 2\")+8*(J51=\"Nível 3\")+16*(J51=\"Nível 4\")+32*(J51=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A51=\"S\",A51=0),0,IF(ISERROR(I51),H51,SMALL(H51:I51,1)))","v":0},{"$f":"IF($A51=1,OFFSET(C51,-1,0)+1,OFFSET(C51,-1,0))","v":1},{"$f":"IF($A51=1,0,IF($A51=2,OFFSET(D51,-1,0)+1,OFFSET(D51,-1,0)))","v":9},{"$f":"IF(AND($A51<=2,$A51<>0),0,IF($A51=3,OFFSET(E51,-1,0)+1,OFFSET(E51,-1,0)))","v":0},{"$f":"IF(AND($A51<=3,$A51<>0),0,IF($A51=4,OFFSET(F51,-1,0)+1,OFFSET(F51,-1,0)))","v":0},{"$f":"IF(AND($A51<=4,$A51<>0),0,IF($A51=\"S\",OFFSET(G51,-1,0)+1,OFFSET(G51,-1,0)))","v":5},{"$f":"IF(OR($A51=\"S\",$A51=0),0,MATCH(0,OFFSET($B51,1,$A51,ROW($A$52)-ROW($A51)),0))","v":0},{"$f":"IF(OR($A51=\"S\",$A51=0),0,MATCH(OFFSET($B51,0,$A51)+1,OFFSET($B51,1,$A51,ROW($A$52)-ROW($A51)),0))","v":0},"Serviço",{"$f":"IF($A51=0,\"-\",CONCATENATE(C51&\".\",IF(AND($A$5>=2,$A51>=2),D51&\".\",\"\"),IF(AND($A$5>=3,$A51>=3),E51&\".\",\"\"),IF(AND($A$5>=4,$A51>=4),F51&\".\",\"\"),IF($A51=\"S\",G51&\".\",\"\")))","v":"1.9.5."},"AMMOC","52","BUCHA DE ESPERA EM PISO DE CONCRETO PARA FIXAÇÃO DE MASTROS E TRAVES, COM TUBO DE FERRO GALVANIZADO E TAMPÃO","UN",{"$f":"OFFSET(PLQ!$E$12,ROW($P51)-ROW(P$12),0)","v":4},80,"BDI 1",{"$f":"IF($A51=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z51),15-13*$X$6)),0)","v":101.25},{"$f":"IF($A51=\"S\",VTOTAL1,IF($A51=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":405},{"$f":"IF($J51=\"\",\"\",IF($N51=\"\",\"DESCRIÇÃO\",IF(AND($J51=\"Serviço\",$O51=\"\"),\"UNIDADE\",IF($T51<=0,\"SEM VALOR\",IF(AND($Y51<>\"\",$Q51>$Y51),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A51=0,$A51=\"S\",$A51>CFF!$A$9),\"\",MAX(V$12:OFFSET(V51,-1,0))+1)","v":""},{"$f":"IF(AND($J51=\"Serviço\",$M51<>\"\"),IF($L51=\"\",$M51,CONCATENATE($L51,\"-\",$M51)))","v":"AMMOC-52"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":58},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":84.199999999999989},{"$f":"ROUND(IF(ISNUMBER(R51),R51,IF(LEFT(R51,3)=\"BDI\",HLOOKUP(R51,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.2656}]
[-1,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[null,null,null,null,null,null,null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($X$3=FALSE,$X$4=FALSE,$X$5=FALSE,$X$6=FALSE,$X$7=FALSE),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF($X$3=TRUE,\"Quantidade; \",\"\"),IF($X$4=TRUE,\"Custo Unitário; \",\"\"),IF($X$5=TRUE,\"BDI; \",\"\"),IF($X$6=TRUE,\"Preço Unitário; \",\"\"),IF($X$7=TRUE,\"Preço Total.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Custo Unitário; BDI; Preço Unitário; Preço Total."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Município","v":"CATANDUVAS/SC"}]
[null,null,null,null,null,null,null,null,null,null,"Local"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2019-02-22"}]
[null,null,null,null,null,null,null,null,null,null,"Data"]

{"sheet":"PLQ","index":3,"n_rows":58,"n_cols":21,"rows_kept":58,"cut":false,"hidden":false,"merged":[[53,1,53,2],[56,1,56,2]]}
[null,null,null,null,"PLQ -","PLANILHA DE LEVANTAMENTO DE QUANTIDADES"]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"OFFSET(PO!$P$12,ROW($E7)-ROW(E$12),0)","v":0}]
[]
[null,null,null,null,"-","ESTRUTURA TÉRREA","ESTRUTURA SUPERIOR","COBERTURA","QUADRA"]
["Nível","Item","Descrição","Unid.","Quantidade",{"$f":"IF(OFFSET(F10,0,-1)=\"Quantidade\",1,OFFSET(F10,0,-1)+1)","v":1},2,3,4,5,6,7,8,9,10,null,null,null,null,null,{"$f":"IF(OFFSET(U10,0,-1)=\"Quantidade\",1,OFFSET(U10,0,-1)+1)","v":1}]
[{"$f":"OFFSET(PO!J$12,ROW(A11)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A11=0,\"\",OFFSET(PO!K$12,ROW(B11)-ROW(B$12),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(OFFSET(PO!N$12,ROW(C11)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C11)-ROW(C$12),0))","v":""},{"$f":"IF(OFFSET(PO!O$12,ROW(D11)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D11)-ROW(D$12),0))","v":""},{"$f":"IF($A11<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F11:$P11),15-13*PO!$X$3))","v":0}]
[{"$f":"PO!J12","v":"LOTE"},null,{"$f":"PO!N12","v":"Referencia 07/2018"}]
[{"$f":"OFFSET(PO!J$12,ROW(A13)-ROW($A$12),0)","v":"Meta"},{"$f":"IF($A13=0,\"\",OFFSET(PO!K$12,ROW(B13)-ROW(B$12),0))","v":"1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C13)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C13)-ROW(C$12),0))","v":"COBERTURA E REVITALIZAÇÃO QUADRA BAIRRO REGINA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D13)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D13)-ROW(D$12),0))","v":""},{"$f":"IF($A13<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F13:$P13),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A14)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A14=0,\"\",OFFSET(PO!K$12,ROW(B14)-ROW(B$12),0))","v":"1.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C14)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C14)-ROW(C$12),0))","v":"SERVIÇOS INICIAIS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D14)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D14)-ROW(D$12),0))","v":""},{"$f":"IF($A14<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F14:$P14),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A15)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A15=0,\"\",OFFSET(PO!K$12,ROW(B15)-ROW(B$12),0))","v":"1.1.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C15)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C15)-ROW(C$12),0))","v":"PLACA DE OBRA EM CHAPA DE ACO GALVANIZADO PADRÃO AMMOC"},{"$f":"IF(OFFSET(PO!O$12,ROW(D15)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D15)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A15<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F15:$P15),15-13*PO!$X$3))","v":2.5},2.5]
[{"$f":"OFFSET(PO!J$12,ROW(A16)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A16=0,\"\",OFFSET(PO!K$12,ROW(B16)-ROW(B$12),0))","v":"1.1.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C16)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C16)-ROW(C$12),0))","v":"PLACA DE OBRA EM CHAPA DE ACO GALVANIZADO PADRÃO CAIXA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D16)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D16)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A16<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F16:$P16),15-13*PO!$X$3))","v":2.5},2.5]
[{"$f":"OFFSET(PO!J$12,ROW(A17)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A17=0,\"\",OFFSET(PO!K$12,ROW(B17)-ROW(B$12),0))","v":"1.1.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C17)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C17)-ROW(C$12),0))","v":"LOCACAO CONVENCIONAL DE OBRA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D17)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D17)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A17<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F17:$P17),15-13*PO!$X$3))","v":1032.48},1032.48]
[{"$f":"OFFSET(PO!J$12,ROW(A18)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A18=0,\"\",OFFSET(PO!K$12,ROW(B18)-ROW(B$12),0))","v":"1.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C18)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C18)-ROW(C$12),0))","v":"ESCAVAÇÃO E REATERRO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D18)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D18)-ROW(D$12),0))","v":""},{"$f":"IF($A18<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F18:$P18),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A19)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A19=0,\"\",OFFSET(PO!K$12,ROW(B19)-ROW(B$12),0))","v":"1.2.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C19)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C19)-ROW(C$12),0))","v":"ESCAVACAO MECANICA CAMPO ABERTO "},{"$f":"IF(OFFSET(PO!O$12,ROW(D19)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D19)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A19<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F19:$P19),15-13*PO!$X$3))","v":92.64},92.64]
[{"$f":"OFFSET(PO!J$12,ROW(A20)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A20=0,\"\",OFFSET(PO!K$12,ROW(B20)-ROW(B$12),0))","v":"1.2.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C20)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C20)-ROW(C$12),0))","v":"REATERRO MANUAL DE VALAS COM COMPACTAÇÃO MECANIZADA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D20)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D20)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A20<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F20:$P20),15-13*PO!$X$3))","v":45.53},45.53]
[{"$f":"OFFSET(PO!J$12,ROW(A21)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A21=0,\"\",OFFSET(PO!K$12,ROW(B21)-ROW(B$12),0))","v":"1.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C21)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C21)-ROW(C$12),0))","v":"ESTRUTURA DE CONCRETO ARMADO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D21)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D21)-ROW(D$12),0))","v":""},{"$f":"IF($A21<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F21:$P21),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A22)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A22=0,\"\",OFFSET(PO!K$12,ROW(B22)-ROW(B$12),0))","v":"1.3.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C22)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C22)-ROW(C$12),0))","v":"PEDRA BRITADA N. 2 (19 A 38 MM) PARA LASTRO DE FUNDO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D22)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D22)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A22<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F22:$P22),15-13*PO!$X$3))","v":3.7},3.7]
[{"$f":"OFFSET(PO!J$12,ROW(A23)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A23=0,\"\",OFFSET(PO!K$12,ROW(B23)-ROW(B$12),0))","v":"1.3.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C23)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C23)-ROW(C$12),0))","v":"SAPATAS E CÁLICES EM CONCRETO ARMADO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D23)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D23)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A23<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F23:$P23),15-13*PO!$X$3))","v":47.11},47.11]
[{"$f":"OFFSET(PO!J$12,ROW(A24)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A24=0,\"\",OFFSET(PO!K$12,ROW(B24)-ROW(B$12),0))","v":"1.3.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C24)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C24)-ROW(C$12),0))","v":"PILARES EM CONCRETO PRÉ-MOLDADO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D24)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D24)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A24<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F24:$P24),15-13*PO!$X$3))","v":37.299999999999997},37.299999999999997]
[{"$f":"OFFSET(PO!J$12,ROW(A25)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A25=0,\"\",OFFSET(PO!K$12,ROW(B25)-ROW(B$12),0))","v":"1.3.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C25)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C25)-ROW(C$12),0))","v":"VIGAS PRÉ-MOLDADAS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D25)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D25)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A25<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F25:$P25),15-13*PO!$X$3))","v":35.53},17.765000000000001,17.765000000000001]
[{"$f":"OFFSET(PO!J$12,ROW(A26)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A26=0,\"\",OFFSET(PO!K$12,ROW(B26)-ROW(B$12),0))","v":"1.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C26)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C26)-ROW(C$12),0))","v":"COBERTURA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D26)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D26)-ROW(D$12),0))","v":""},{"$f":"IF($A26<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F26:$P26),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A27)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A27=0,\"\",OFFSET(PO!K$12,ROW(B27)-ROW(B$12),0))","v":"1.4.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C27)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C27)-ROW(C$12),0))","v":"ESTRUTURA METALICA EM TESOURAS OU TRELICAS, VAO LIVRE DE 25M, FORNECIMENTO E MONTAGEM, INCLUSIVE CONTRAVENTAMENTO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D27)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D27)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A27<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F27:$P27),15-13*PO!$X$3))","v":1129.73},null,1129.73]
[{"$f":"OFFSET(PO!J$12,ROW(A28)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A28=0,\"\",OFFSET(PO!K$12,ROW(B28)-ROW(B$12),0))","v":"1.4.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C28)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C28)-ROW(C$12),0))","v":"TRAMA DE AÇO COMPOSTA POR TERÇAS PARA TELHADOS DE ATÉ 2 ÁGUAS PARA TELHA METÁLICA, INCLUSO TRANSPORTE VERTICAL"},{"$f":"IF(OFFSET(PO!O$12,ROW(D28)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D28)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A28<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F28:$P28),15-13*PO!$X$3))","v":1129.73},null,null,1129.73]
[{"$f":"OFFSET(PO!J$12,ROW(A29)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A29=0,\"\",OFFSET(PO!K$12,ROW(B29)-ROW(B$12),0))","v":"1.4.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C29)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C29)-ROW(C$12),0))","v":"TELHAMENTO COM TELHA DE AÇO/ALUMÍNIO E = 0,5 MM, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D29)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D29)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A29<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F29:$P29),15-13*PO!$X$3))","v":1129.73},null,null,1129.73]
[{"$f":"OFFSET(PO!J$12,ROW(A30)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A30=0,\"\",OFFSET(PO!K$12,ROW(B30)-ROW(B$12),0))","v":"1.4.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C30)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C30)-ROW(C$12),0))","v":"FECHAMENTO DOS OITÕES COM TELHA DE AÇO/ALUMÍNIO E = 0,5 MM"},{"$f":"IF(OFFSET(PO!O$12,ROW(D30)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D30)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A30<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F30:$P30),15-13*PO!$X$3))","v":210.28},null,null,210.28]
[{"$f":"OFFSET(PO!J$12,ROW(A31)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A31=0,\"\",OFFSET(PO!K$12,ROW(B31)-ROW(B$12),0))","v":"1.4.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C31)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C31)-ROW(C$12),0))","v":"CALHA EM CHAPA DE AÇO GALVANIZADO NÚMERO 24, DESENVOLVIMENTO DE 33 CM, INCLUSO TRANSPORTE VERTICAL."},{"$f":"IF(OFFSET(PO!O$12,ROW(D31)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D31)-ROW(D$12),0))","v":"M"},{"$f":"IF($A31<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F31:$P31),15-13*PO!$X$3))","v":92.7},null,null,92.7]
[{"$f":"OFFSET(PO!J$12,ROW(A32)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A32=0,\"\",OFFSET(PO!K$12,ROW(B32)-ROW(B$12),0))","v":"1.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C32)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C32)-ROW(C$12),0))","v":"PAVIMENTAÇÃO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D32)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D32)-ROW(D$12),0))","v":""},{"$f":"IF($A32<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F32:$P32),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A33)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A33=0,\"\",OFFSET(PO!K$12,ROW(B33)-ROW(B$12),0))","v":"1.5.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C33)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C33)-ROW(C$12),0))","v":"PEDRA BRITADA N. 2 (19 A 38 MM) PARA LASTRO DE FUNDO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D33)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D33)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A33<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F33:$P33),15-13*PO!$X$3))","v":3.7},null,null,null,3.7]
[{"$f":"OFFSET(PO!J$12,ROW(A34)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A34=0,\"\",OFFSET(PO!K$12,ROW(B34)-ROW(B$12),0))","v":"1.5.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C34)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C34)-ROW(C$12),0))","v":"PISO EM CONCRETO POLIDO 20MPA PREPARO MECANICO, ESPESSURA 7 CM, COM ARMACAO EM TELA SOLDADA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D34)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D34)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A34<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F34:$P34),15-13*PO!$X$3))","v":1032.48},null,null,null,1032.48]
[{"$f":"OFFSET(PO!J$12,ROW(A35)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A35=0,\"\",OFFSET(PO!K$12,ROW(B35)-ROW(B$12),0))","v":"1.5.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C35)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C35)-ROW(C$12),0))","v":"JUNTAS DE DILATAÇÃO COM SELANTE ELASTICO MONOCOMPONENTE A BASE DE POLIURETANO 10MM x 20MM"},{"$f":"IF(OFFSET(PO!O$12,ROW(D35)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D35)-ROW(D$12),0))","v":"M"},{"$f":"IF($A35<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F35:$P35),15-13*PO!$X$3))","v":315},null,null,null,315]
[{"$f":"OFFSET(PO!J$12,ROW(A36)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A36=0,\"\",OFFSET(PO!K$12,ROW(B36)-ROW(B$12),0))","v":"1.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C36)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C36)-ROW(C$12),0))","v":"PINTURA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D36)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D36)-ROW(D$12),0))","v":""},{"$f":"IF($A36<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F36:$P36),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A37)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A37=0,\"\",OFFSET(PO!K$12,ROW(B37)-ROW(B$12),0))","v":"1.6.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C37)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C37)-ROW(C$12),0))","v":"PINTURA ACRILICA EMBORRACHADA EM PISO CIMENTADO, TRES DEMAOS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D37)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D37)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A37<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F37:$P37),15-13*PO!$X$3))","v":968},null,null,null,968]
[{"$f":"OFFSET(PO!J$12,ROW(A38)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A38=0,\"\",OFFSET(PO!K$12,ROW(B38)-ROW(B$12),0))","v":"1.6.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C38)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C38)-ROW(C$12),0))","v":"PINTURA ACRILICA DE FAIXAS DE DEMARCACÃO EM QUADRA POLIESPORTIVA, 5 CM DE LARGURA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D38)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D38)-ROW(D$12),0))","v":"M"},{"$f":"IF($A38<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F38:$P38),15-13*PO!$X$3))","v":575},null,null,null,{"$f":"524+51","v":575}]
[{"$f":"OFFSET(PO!J$12,ROW(A39)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A39=0,\"\",OFFSET(PO!K$12,ROW(B39)-ROW(B$12),0))","v":"1.7."},{"$f":"IF(OFFSET(PO!N$12,ROW(C39)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C39)-ROW(C$12),0))","v":"INSTALAÇÕES PLUVIAIS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D39)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D39)-ROW(D$12),0))","v":""},{"$f":"IF($A39<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F39:$P39),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A40)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A40=0,\"\",OFFSET(PO!K$12,ROW(B40)-ROW(B$12),0))","v":"1.7.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C40)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C40)-ROW(C$12),0))","v":"TUBOS DE PVC, SÉRIE R, ÁGUA PLUVIAL, DN 100 MM, INCLUSIVE CONEXÕES, CORTES E FIXAÇÕES"},{"$f":"IF(OFFSET(PO!O$12,ROW(D40)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D40)-ROW(D$12),0))","v":"M"},{"$f":"IF($A40<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F40:$P40),15-13*PO!$X$3))","v":170},null,null,170]
[{"$f":"OFFSET(PO!J$12,ROW(A41)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A41=0,\"\",OFFSET(PO!K$12,ROW(B41)-ROW(B$12),0))","v":"1.7.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C41)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C41)-ROW(C$12),0))","v":"CAIXA DE PASSAGEM 30X30X40 COM TAMPA E DRENO BRITA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D41)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D41)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A41<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F41:$P41),15-13*PO!$X$3))","v":9},null,null,9]
[{"$f":"OFFSET(PO!J$12,ROW(A42)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A42=0,\"\",OFFSET(PO!K$12,ROW(B42)-ROW(B$12),0))","v":"1.8."},{"$f":"IF(OFFSET(PO!N$12,ROW(C42)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C42)-ROW(C$12),0))","v":"ENTORNO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D42)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D42)-ROW(D$12),0))","v":""},{"$f":"IF($A42<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F42:$P42),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A43)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A43=0,\"\",OFFSET(PO!K$12,ROW(B43)-ROW(B$12),0))","v":"1.8.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C43)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C43)-ROW(C$12),0))","v":"PEDRA BRITADA N. 2 (19 A 38 MM) PARA LASTRO DE FUNDO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D43)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D43)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A43<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F43:$P43),15-13*PO!$X$3))","v":1.72},1.72]
[{"$f":"OFFSET(PO!J$12,ROW(A44)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A44=0,\"\",OFFSET(PO!K$12,ROW(B44)-ROW(B$12),0))","v":"1.8.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C44)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C44)-ROW(C$12),0))","v":"EXECUÇÃO DE PASSEIO DE CONCRETO COM, ACABAMENTO CONVENCIONAL, ESPESSURA 6 CM, ARMADO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D44)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D44)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A44<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F44:$P44),15-13*PO!$X$3))","v":34.450000000000003},34.450000000000003]
[{"$f":"OFFSET(PO!J$12,ROW(A45)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A45=0,\"\",OFFSET(PO!K$12,ROW(B45)-ROW(B$12),0))","v":"1.8.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C45)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C45)-ROW(C$12),0))","v":"PISO PODOTATIL DE CONCRETO ALERTA/DIRECIONAL *40 X 40 X 2,5*CM, SOBRE LASTRO DE CONCRETO ESPESSURA 3 CM E REJUNTE CIMENTICIO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D45)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D45)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A45<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F45:$P45),15-13*PO!$X$3))","v":8.24},8.24]
[{"$f":"OFFSET(PO!J$12,ROW(A46)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A46=0,\"\",OFFSET(PO!K$12,ROW(B46)-ROW(B$12),0))","v":"1.9."},{"$f":"IF(OFFSET(PO!N$12,ROW(C46)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C46)-ROW(C$12),0))","v":"SERVIÇOS FINAIS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D46)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D46)-ROW(D$12),0))","v":""},{"$f":"IF($A46<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F46:$P46),15-13*PO!$X$3))","v":0},0]
[{"$f":"OFFSET(PO!J$12,ROW(A47)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A47=0,\"\",OFFSET(PO!K$12,ROW(B47)-ROW(B$12),0))","v":"1.9.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C47)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C47)-ROW(C$12),0))","v":"LIMPEZA FINAL DA OBRA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D47)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D47)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A47<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F47:$P47),15-13*PO!$X$3))","v":1032.48},1032.48]
[{"$f":"OFFSET(PO!J$12,ROW(A48)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A48=0,\"\",OFFSET(PO!K$12,ROW(B48)-ROW(B$12),0))","v":"1.9.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C48)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C48)-ROW(C$12),0))","v":"TRAVE DE FUTSAL 3,00 X 2,00 MODELO DESMONTÁVEL "},{"$f":"IF(OFFSET(PO!O$12,ROW(D48)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D48)-ROW(D$12),0))","v":"UN "},{"$f":"IF($A48<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F48:$P48),15-13*PO!$X$3))","v":2},null,null,null,2]
[{"$f":"OFFSET(PO!J$12,ROW(A49)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A49=0,\"\",OFFSET(PO!K$12,ROW(B49)-ROW(B$12),0))","v":"1.9.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C49)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C49)-ROW(C$12),0))","v":"PAR DE MASTROS EM AÇO CARBONO, DIAMETRO 3\", COM CREMALHEIRA, ROLDANAS E BUCHAS DE FIXAÇÃO, COM PINTURA EPOXI E ALTURA DE 2,80 M, OFICIAL PARA VOLEY"},{"$f":"IF(OFFSET(PO!O$12,ROW(D49)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D49)-ROW(D$12),0))","v":"UN "},{"$f":"IF($A49<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F49:$P49),15-13*PO!$X$3))","v":1},null,null,null,1]
[{"$f":"OFFSET(PO!J$12,ROW(A50)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A50=0,\"\",OFFSET(PO!K$12,ROW(B50)-ROW(B$12),0))","v":"1.9.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C50)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C50)-ROW(C$12),0))","v":"REDE DE VÔLEI PROFISSIONAIL COM FAIXAS EM PVC"},{"$f":"IF(OFFSET(PO!O$12,ROW(D50)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D50)-ROW(D$12),0))","v":"UN "},{"$f":"IF($A50<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F50:$P50),15-13*PO!$X$3))","v":1},null,null,null,1]
[{"$f":"OFFSET(PO!J$12,ROW(A51)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A51=0,\"\",OFFSET(PO!K$12,ROW(B51)-ROW(B$12),0))","v":"1.9.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C51)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C51)-ROW(C$12),0))","v":"BUCHA DE ESPERA EM PISO DE CONCRETO PARA FIXAÇÃO DE MASTROS E TRAVES, COM TUBO DE FERRO GALVANIZADO E TAMPÃO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D51)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D51)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A51<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F51:$P51),15-13*PO!$X$3))","v":4},null,null,null,4]
[]
[]
[null,{"$f":"PO!$K$63","v":"CATANDUVAS/SC"}]
[null,"Local"]
[]
[null,{"$f":"PO!$K$66","v":"2019-02-22"}]
[null,"Data"]

{"sheet":"CFF","index":4,"n_rows":90,"n_cols":37,"rows_kept":90,"cut":false,"hidden":false,"merged":[[85,24,85,26],[86,24,86,26],[87,24,87,26],[77,11,79,11],[77,12,79,12],[77,13,79,13],[80,11,82,11],[80,12,82,12],[80,13,82,13],[87,16,87,18],[87,12,87,13],[86,16,86,18],[85,16,85,18],[85,11,85,13],[86,12,86,13],[71,11,73,11],[71,12,73,12],[71,13,73,13],[74,11,76,11],[74,12,76,12],[74,13,76,13],[65,11,67,11],[65,12,67,12],[65,13,67,13],[68,11,70,11],[68,12,70,12],[68,13,70,13],[59,11,61,11],[59,12,61,12],[59,13,61,13],[62,11,64,11],[62,12,64,12],[62,13,64,13],[53,11,55,11],[53,12,55,12],[53,13,55,13],[56,11,58,11],[56,12,58,12],[56,13,58,13],[47,11,49,11],[47,12,49,12],[47,13,49,13],[50,11,52,11],[50,12,52,12],[50,13,52,13],[7,11,7,12],[10,13,12,13],[17,12,19,12],[17,13,19,13],[20,11,22,11],[20,12,22,12],[20,13,22,13],[88,11,88,13],[10,11,12,11],[10,12,12,12],[13,11,16,12],[13,13,16,13],[17,11,19,11],[23,11,25,11],[23,12,25,12],[23,13,25,13],[26,11,28,11],[26,12,28,12],[26,13,28,13],[29,11,31,11],[29,12,31,12],[29,13,31,13],[32,11,34,11],[32,12,34,12],[32,13,34,13],[35,11,37,11],[35,12,37,12],[35,13,37,13],[44,11,46,11],[44,12,46,12],[44,13,46,13],[38,11,40,11],[38,12,40,12],[38,13,40,13],[41,11,43,11],[41,12,43,12],[41,13,43,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    CFF -","CRONOGRAMA FÍSICO-FINANCEIRO",null,null,null,null,null,null,null,"CRONOGRAMA FÍSICO-FINANCEIRO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(TipoOrçamento=\"BASE\")+4*(TipoOrçamento=\"LICITADO\")+8*(TipoOrçamento=\"REPROGRAMADOAC\")+16*(TipoOrçamento=\"REPROGRAMADONPL\"),2),\"nada\",\"Cronograma Base para Licitação\",\"Cronograma Licitado\",\"Cronograma Licitado Reprogramado\",\"Cronograma Base para Licitação - Reprogramado\")","v":"Cronograma Base para Licitação"},null,null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(TipoOrçamento=\"BASE\")+4*(TipoOrçamento=\"LICITADO\")+8*(TipoOrçamento=\"REPROGRAMADOAC\")+16*(TipoOrçamento=\"REPROGRAMADONPL\"),2),\"nada\",\"Cronograma Base para Licitação\",\"Cronograma Licitado\",\"Cronograma Licitado Reprogramado\",\"Cronograma Base para Licitação - Reprogramado\")","v":"Cronograma Base para Licitação"}]
[]
[]
[]
[]
[]
["Nível Máx Crono",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX($A$14:$A$85)<>MAX(PO!$V$12:$V$52),\"ERRO: CRONOGRAMA DESATUALIZADO\",IF(OR(COUNTIF($O$16:$AF$16,\">1\")>0,OFFSET($AF$17,0,-1)<>$N$14),\"ERRO: CRONOGRAMA NÃO FECHA EM 100%\",\"\"))","v":"ERRO: CRONOGRAMA DESATUALIZADO"},null,{"$f":"IF(TipoOrçamento=\"REPROGRAMADOAC\",\"Qtde de Medições realizadas\",\"\")","v":""}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9-1,0)","v":0},{"$f":"OFFSET(P9,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,null,null,null,null,null,{"$f":"OFFSET(AK9,0,-1)+1","v":1}]
["Lista Crono","Último Nível","Nível","Altura","N1","N2","N3","N4","Czero","Cnível","VTOTAL SOMA","Item","Descrição das Metas / Macrosserviços","Valores Totais (R$)",{"$f":"IF(TipoOrçamento=\"REPROGRAMADOAC\",\"Reinício de Obra\",\"Início de Obra\")&CHAR(10)&TEXT(DADOS!A48,\"dd/mm/aa\")","v":"Início de Obra\n01/02/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,N10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&P$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+P$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 1\nmar/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,O10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&Q$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+Q$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 2\nabr/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,P10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&R$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+R$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 3\nmai/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,Q10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&S$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+S$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 4\njun/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,R10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&T$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+T$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 5\njul/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,S10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&U$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+U$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 6\nago/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,T10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&V$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+V$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 7\nset/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,U10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&W$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+W$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 8\nout/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,V10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&X$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+X$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 9\nnov/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,W10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&Y$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+Y$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 10\ndez/19"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,X10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&Z$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+Z$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 11\njan/20"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,Y10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AA$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+AA$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 12\nfev/20"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,Z10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AB$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+AB$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 13\nmar/20"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AA10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AC$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+AC$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 14\nabr/20"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AB10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AD$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+AD$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 15\nmai/20"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AC10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AE$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+AE$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 16\njun/20"},null,null,null,null,null,{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AI10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AK$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+AK$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 1\nmar/19"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A13,PO!$V$12:$V$52,0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A13,PO!$V$12:$V$52,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(K13,2)=0,K13,ROUND(K13,2))","v":{"$error":"#VALUE!"}},"Parcela (%)",{"$f":"IF($B13,0,P12-IF(ISNUMBER(O12),O12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,Q12-IF(ISNUMBER(P12),P12,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($B13,0,X12-IF(ISNUMBER(W12),W12,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IF($B13,0,AK12-IF(ISNUMBER(AJ12),AJ12,0))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B13,P11+IF(ISNUMBER(O12),O12,0),P13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,Q11+IF(ISNUMBER(P12),P12,0),Q13/$N11),1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MIN(IF($B13,X11+IF(ISNUMBER(W12),W12,0),X13/$N11),1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"MIN(IF($B13,AK11+IF(ISNUMBER(AJ12),AJ12,0),AK13/$N11),1)","v":{"$error":"#VALUE!"}}]
[{"$f":"OFFSET(A13,-CFF.NumLinha,0)+1","v":{"$error":"#VALUE!"}},{"$f":"$C13>=OFFSET($C13,CFF.NumLinha,0)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A13,PO!$V$12:$V$52,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(J13),I13,SMALL(I13:J13,1))-1","v":{"$error":"#VALUE!"}},{"$f":"IF($C13=1,OFFSET(E13,-CFF.NumLinha,0)+1,OFFSET(E13,-CFF.NumLinha,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($C13=1,0,IF($C13=2,OFFSET(F13,-CFF.NumLinha,0)+1,OFFSET(F13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($C13<=2,$C13<>0),0,IF($C13=3,OFFSET(G13,-CFF.NumLinha,0)+1,OFFSET(G13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($C13<=3,$C13<>0),0,IF($C13=4,OFFSET(H13,-CFF.NumLinha,0)+1,OFFSET(H13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"MATCH(0,OFFSET($D13,1,$C13,ROW($A$84)-ROW($A13)),0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(OFFSET($D13,0,$C13)+1,OFFSET($D13,1,$C13,ROW($A$84)-ROW($A13)),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A13,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#VALUE!"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B13,ROUND(P12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(P13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,ROUND(Q12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(Q13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($B13,ROUND(X12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(X13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,ROUND(Y12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(Y13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IF($B13,ROUND(AK12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(AK13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"CRONOGRAMA GLOBAL DO LOTE",null,{"$f":"IF(PO!$T$12=0,10^-12,PO!$T$12)","v":483284.68},"Parcela (%)",{"$f":"ROUND(P15/$N14,4)","v":0.18279999999999999},{"$f":"ROUND(Q15/$N14,4)","v":0.36899999999999999},0.27929999999999999,0.1244,4.1000000000000002E-2,3.5999999999999999E-3,0,0,{"$f":"ROUND(X15/$N14,4)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"ROUND(AK15/$N14,4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parcela (R$)",{"$f":"P17-IF(ISNUMBER(O17),O17,0)","v":88328.77},{"$f":"Q17-IF(ISNUMBER(P17),P17,0)","v":178337.38},134978.64999999997,60101.48000000004,19798.969999999972,1739.429999999993,0,0,{"$f":"X17-IF(ISNUMBER(W17),W17,0)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"AK17-IF(ISNUMBER(AJ17),AJ17,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"ROUND(P17/$N14,4)","v":0.18279999999999999},{"$f":"ROUND(Q17/$N14,4)","v":0.55179999999999996},0.83109999999999995,0.95540000000000003,0.99639999999999995,1,1,1,{"$f":"ROUND(X17/$N14,4)","v":1},{"$f":"ROUND(Y17/$N14,4)","v":1},1,1,1,1,1,1,null,null,null,null,null,{"$f":"ROUND(AK17/$N14,4)","v":0}]
[0,null,null,{"$f":"ROW(D$84)-ROW(D18)","v":66},null,null,null,null,null,null,null,null,null,null,"Acumulado (R$)",{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(P17,1,0):P$84)","v":88328.77},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(Q17,1,0):Q$84)","v":266666.15000000002},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(R17,1,0):R$84)","v":401644.79999999999},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(S17,1,0):S$84)","v":461746.28},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(T17,1,0):T$84)","v":481545.25},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(U17,1,0):U$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(V17,1,0):V$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(W17,1,0):W$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(X17,1,0):X$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(Y17,1,0):Y$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(Z17,1,0):Z$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(AA17,1,0):AA$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(AB17,1,0):AB$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(AC17,1,0):AC$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(AD17,1,0):AD$84)","v":483284.68},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(AE17,1,0):AE$84)","v":483284.68},null,null,null,null,null,{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(AK17,1,0):AK$84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A20,PO!$V$12:$V$52,0))","v":"1."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A20,PO!$V$12:$V$52,0))","v":"COBERTURA E REVITALIZAÇÃO QUADRA BAIRRO REGINA"},{"$f":"IF(ROUND(K20,2)=0,K20,ROUND(K20,2))","v":483284.68},"Parcela (%)",0.5,0.5,0.15,0.15,0.15,0.15,0.1,{"$f":"IF($B20,0,W19-IF(ISNUMBER(V19),V19,0))","v":0},0,0,0,0,0,0,0,0,"",null,null,null,null,{"$f":"IF($B20,0,AK19-IF(ISNUMBER(AJ19),AJ19,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B20,P18+IF(ISNUMBER(O19),O19,0),P20/$N18),1)","v":0.18276757707279281},0.55177861214222645,0.83107289889677449,0.95543330692791673,0.99640081700913841,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B20,AK18+IF(ISNUMBER(AJ19),AJ19,0),AK20/$N18),1)","v":0}]
[{"$f":"OFFSET(A20,-CFF.NumLinha,0)+1","v":1},{"$f":"$C20>=OFFSET($C20,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$12:A$52,MATCH($A20,PO!$V$12:$V$52,0))","v":1},{"$f":"IF(ISERROR(J20),I20,SMALL(I20:J20,1))-1","v":63},{"$f":"IF($C20=1,OFFSET(E20,-CFF.NumLinha,0)+1,OFFSET(E20,-CFF.NumLinha,0))","v":1},{"$f":"IF($C20=1,0,IF($C20=2,OFFSET(F20,-CFF.NumLinha,0)+1,OFFSET(F20,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C20<=2,$C20<>0),0,IF($C20=3,OFFSET(G20,-CFF.NumLinha,0)+1,OFFSET(G20,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C20<=3,$C20<>0),0,IF($C20=4,OFFSET(H20,-CFF.NumLinha,0)+1,OFFSET(H20,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D20,1,$C20,ROW($A$84)-ROW($A20)),0)","v":64},{"$f":"MATCH(OFFSET($D20,0,$C20)+1,OFFSET($D20,1,$C20,ROW($A$84)-ROW($A20)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A20,PO!$V$12:$V$52,0)),2)+10^-12","v":483284.68},null,null,null,"Acumulado (R$)",{"$f":"IF($B20,ROUND(P19*$N18,2),ROUND(SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET(P20,1,0,$D20))/SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET($K20,1,0,$D20))*$N18,2))","v":88328.77},266666.15000000002,401644.79999999999,461746.28,481545.25,483284.68,483284.68,483284.68,483284.68,483284.68,483284.68,483284.68,483284.68,483284.68,483284.68,483284.68,null,null,null,null,null,{"$f":"IF($B20,ROUND(AK19*$N18,2),ROUND(SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET(AK20,1,0,$D20))/SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET($K20,1,0,$D20))*$N18,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A23,PO!$V$12:$V$52,0))","v":"1.1."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A23,PO!$V$12:$V$52,0))","v":"SERVIÇOS INICIAIS"},{"$f":"IF(ROUND(K23,2)=0,K23,ROUND(K23,2))","v":2893.25},"Parcela (%)",1,0.5,null,4.4999999999999998E-2,{"$f":"IF($B23,0,T22-IF(ISNUMBER(S22),S22,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B23,0,AK22-IF(ISNUMBER(AJ22),AJ22,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B23,P21+IF(ISNUMBER(O22),O22,0),P23/$N21),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B23,AK21+IF(ISNUMBER(AJ22),AJ22,0),AK23/$N21),1)","v":0}]
[{"$f":"OFFSET(A23,-CFF.NumLinha,0)+1","v":2},{"$f":"$C23>=OFFSET($C23,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A23,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J23),I23,SMALL(I23:J23,1))-1","v":2},{"$f":"IF($C23=1,OFFSET(E23,-CFF.NumLinha,0)+1,OFFSET(E23,-CFF.NumLinha,0))","v":1},{"$f":"IF($C23=1,0,IF($C23=2,OFFSET(F23,-CFF.NumLinha,0)+1,OFFSET(F23,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C23<=2,$C23<>0),0,IF($C23=3,OFFSET(G23,-CFF.NumLinha,0)+1,OFFSET(G23,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C23<=3,$C23<>0),0,IF($C23=4,OFFSET(H23,-CFF.NumLinha,0)+1,OFFSET(H23,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D23,1,$C23,ROW($A$84)-ROW($A23)),0)","v":61},{"$f":"MATCH(OFFSET($D23,0,$C23)+1,OFFSET($D23,1,$C23,ROW($A$84)-ROW($A23)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A23,PO!$V$12:$V$52,0)),2)+10^-12","v":2893.2500000000009},null,null,null,"Acumulado (R$)",{"$f":"IF($B23,ROUND(P22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(P23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":2893.25},2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,2893.25,null,null,null,null,null,{"$f":"IF($B23,ROUND(AK22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AK23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A26,PO!$V$12:$V$52,0))","v":"1.2."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A26,PO!$V$12:$V$52,0))","v":"ESCAVAÇÃO E REATERRO"},{"$f":"IF(ROUND(K26,2)=0,K26,ROUND(K26,2))","v":1501.94},"Parcela (%)",0.5,0.5,{"$f":"IF($B26,0,R25-IF(ISNUMBER(Q25),Q25,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B26,0,AK25-IF(ISNUMBER(AJ25),AJ25,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B26,P24+IF(ISNUMBER(O25),O25,0),P26/$N24),1)","v":0.5},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B26,AK24+IF(ISNUMBER(AJ25),AJ25,0),AK26/$N24),1)","v":0}]
[{"$f":"OFFSET(A26,-CFF.NumLinha,0)+1","v":3},{"$f":"$C26>=OFFSET($C26,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A26,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J26),I26,SMALL(I26:J26,1))-1","v":2},{"$f":"IF($C26=1,OFFSET(E26,-CFF.NumLinha,0)+1,OFFSET(E26,-CFF.NumLinha,0))","v":1},{"$f":"IF($C26=1,0,IF($C26=2,OFFSET(F26,-CFF.NumLinha,0)+1,OFFSET(F26,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C26<=2,$C26<>0),0,IF($C26=3,OFFSET(G26,-CFF.NumLinha,0)+1,OFFSET(G26,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C26<=3,$C26<>0),0,IF($C26=4,OFFSET(H26,-CFF.NumLinha,0)+1,OFFSET(H26,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D26,1,$C26,ROW($A$84)-ROW($A26)),0)","v":58},{"$f":"MATCH(OFFSET($D26,0,$C26)+1,OFFSET($D26,1,$C26,ROW($A$84)-ROW($A26)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A26,PO!$V$12:$V$52,0)),2)+10^-12","v":1501.940000000001},null,null,null,"Acumulado (R$)",{"$f":"IF($B26,ROUND(P25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(P26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":750.97},1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,1501.94,null,null,null,null,null,{"$f":"IF($B26,ROUND(AK25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AK26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A29,PO!$V$12:$V$52,0))","v":"1.3."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A29,PO!$V$12:$V$52,0))","v":"ESTRUTURA DE CONCRETO ARMADO"},{"$f":"IF(ROUND(K29,2)=0,K29,ROUND(K29,2))","v":167268.34},"Parcela (%)",0.5,0.5,{"$f":"IF($B29,0,R28-IF(ISNUMBER(Q28),Q28,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B29,0,AK28-IF(ISNUMBER(AJ28),AJ28,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B29,P27+IF(ISNUMBER(O28),O28,0),P29/$N27),1)","v":0.5},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B29,AK27+IF(ISNUMBER(AJ28),AJ28,0),AK29/$N27),1)","v":0}]
[{"$f":"OFFSET(A29,-CFF.NumLinha,0)+1","v":4},{"$f":"$C29>=OFFSET($C29,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A29,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J29),I29,SMALL(I29:J29,1))-1","v":2},{"$f":"IF($C29=1,OFFSET(E29,-CFF.NumLinha,0)+1,OFFSET(E29,-CFF.NumLinha,0))","v":1},{"$f":"IF($C29=1,0,IF($C29=2,OFFSET(F29,-CFF.NumLinha,0)+1,OFFSET(F29,-CFF.NumLinha,0)))","v":3},{"$f":"IF(AND($C29<=2,$C29<>0),0,IF($C29=3,OFFSET(G29,-CFF.NumLinha,0)+1,OFFSET(G29,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C29<=3,$C29<>0),0,IF($C29=4,OFFSET(H29,-CFF.NumLinha,0)+1,OFFSET(H29,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D29,1,$C29,ROW($A$84)-ROW($A29)),0)","v":55},{"$f":"MATCH(OFFSET($D29,0,$C29)+1,OFFSET($D29,1,$C29,ROW($A$84)-ROW($A29)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A29,PO!$V$12:$V$52,0)),2)+10^-12","v":167268.34},null,null,null,"Acumulado (R$)",{"$f":"IF($B29,ROUND(P28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(P29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":83634.17},167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,167268.34,null,null,null,null,null,{"$f":"IF($B29,ROUND(AK28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AK29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A32,PO!$V$12:$V$52,0))","v":"1.4."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A32,PO!$V$12:$V$52,0))","v":"COBERTURA"},{"$f":"IF(ROUND(K32,2)=0,K32,ROUND(K32,2))","v":183663.04},"Parcela (%)",{"$f":"IF($B32,0,P31-IF(ISNUMBER(O31),O31,0))","v":0},0.5,0.5,{"$f":"IF($B32,0,S31-IF(ISNUMBER(R31),R31,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B32,0,AK31-IF(ISNUMBER(AJ31),AJ31,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B32,P30+IF(ISNUMBER(O31),O31,0),P32/$N30),1)","v":0},0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B32,AK30+IF(ISNUMBER(AJ31),AJ31,0),AK32/$N30),1)","v":0}]
[{"$f":"OFFSET(A32,-CFF.NumLinha,0)+1","v":5},{"$f":"$C32>=OFFSET($C32,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A32,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J32),I32,SMALL(I32:J32,1))-1","v":2},{"$f":"IF($C32=1,OFFSET(E32,-CFF.NumLinha,0)+1,OFFSET(E32,-CFF.NumLinha,0))","v":1},{"$f":"IF($C32=1,0,IF($C32=2,OFFSET(F32,-CFF.NumLinha,0)+1,OFFSET(F32,-CFF.NumLinha,0)))","v":4},{"$f":"IF(AND($C32<=2,$C32<>0),0,IF($C32=3,OFFSET(G32,-CFF.NumLinha,0)+1,OFFSET(G32,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C32<=3,$C32<>0),0,IF($C32=4,OFFSET(H32,-CFF.NumLinha,0)+1,OFFSET(H32,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D32,1,$C32,ROW($A$84)-ROW($A32)),0)","v":52},{"$f":"MATCH(OFFSET($D32,0,$C32)+1,OFFSET($D32,1,$C32,ROW($A$84)-ROW($A32)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A32,PO!$V$12:$V$52,0)),2)+10^-12","v":183663.04},null,null,null,"Acumulado (R$)",{"$f":"IF($B32,ROUND(P31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(P32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":0},91831.52,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,183663.04,null,null,null,null,null,{"$f":"IF($B32,ROUND(AK31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AK32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A35,PO!$V$12:$V$52,0))","v":"1.5."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A35,PO!$V$12:$V$52,0))","v":"PAVIMENTAÇÃO"},{"$f":"IF(ROUND(K35,2)=0,K35,ROUND(K35,2))","v":83084},"Parcela (%)",{"$f":"IF($B35,0,P34-IF(ISNUMBER(O34),O34,0))","v":0},{"$f":"IF($B35,0,Q34-IF(ISNUMBER(P34),P34,0))","v":0},0.5,0.5,0.25,{"$f":"IF($B35,0,U34-IF(ISNUMBER(T34),T34,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B35,0,AK34-IF(ISNUMBER(AJ34),AJ34,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B35,P33+IF(ISNUMBER(O34),O34,0),P35/$N33),1)","v":0},0,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B35,AK33+IF(ISNUMBER(AJ34),AJ34,0),AK35/$N33),1)","v":0}]
[{"$f":"OFFSET(A35,-CFF.NumLinha,0)+1","v":6},{"$f":"$C35>=OFFSET($C35,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A35,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J35),I35,SMALL(I35:J35,1))-1","v":2},{"$f":"IF($C35=1,OFFSET(E35,-CFF.NumLinha,0)+1,OFFSET(E35,-CFF.NumLinha,0))","v":1},{"$f":"IF($C35=1,0,IF($C35=2,OFFSET(F35,-CFF.NumLinha,0)+1,OFFSET(F35,-CFF.NumLinha,0)))","v":5},{"$f":"IF(AND($C35<=2,$C35<>0),0,IF($C35=3,OFFSET(G35,-CFF.NumLinha,0)+1,OFFSET(G35,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C35<=3,$C35<>0),0,IF($C35=4,OFFSET(H35,-CFF.NumLinha,0)+1,OFFSET(H35,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D35,1,$C35,ROW($A$84)-ROW($A35)),0)","v":49},{"$f":"MATCH(OFFSET($D35,0,$C35)+1,OFFSET($D35,1,$C35,ROW($A$84)-ROW($A35)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A35,PO!$V$12:$V$52,0)),2)+10^-12","v":83084},null,null,null,"Acumulado (R$)",{"$f":"IF($B35,ROUND(P34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(P35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":0},0,41542,83084,83084,83084,83084,83084,83084,83084,83084,83084,83084,83084,83084,83084,null,null,null,null,null,{"$f":"IF($B35,ROUND(AK34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AK35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A38,PO!$V$12:$V$52,0))","v":"1.6."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A38,PO!$V$12:$V$52,0))","v":"PINTURA"},{"$f":"IF(ROUND(K38,2)=0,K38,ROUND(K38,2))","v":26151.25},"Parcela (%)",0,0,{"$f":"IF($B38,0,R37-IF(ISNUMBER(Q37),Q37,0))","v":0},0.5,0.5,{"$f":"IF($B38,0,U37-IF(ISNUMBER(T37),T37,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B38,0,AK37-IF(ISNUMBER(AJ37),AJ37,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B38,P36+IF(ISNUMBER(O37),O37,0),P38/$N36),1)","v":0},0,0,0.5,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B38,AK36+IF(ISNUMBER(AJ37),AJ37,0),AK38/$N36),1)","v":0}]
[{"$f":"OFFSET(A38,-CFF.NumLinha,0)+1","v":7},{"$f":"$C38>=OFFSET($C38,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A38,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J38),I38,SMALL(I38:J38,1))-1","v":2},{"$f":"IF($C38=1,OFFSET(E38,-CFF.NumLinha,0)+1,OFFSET(E38,-CFF.NumLinha,0))","v":1},{"$f":"IF($C38=1,0,IF($C38=2,OFFSET(F38,-CFF.NumLinha,0)+1,OFFSET(F38,-CFF.NumLinha,0)))","v":6},{"$f":"IF(AND($C38<=2,$C38<>0),0,IF($C38=3,OFFSET(G38,-CFF.NumLinha,0)+1,OFFSET(G38,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C38<=3,$C38<>0),0,IF($C38=4,OFFSET(H38,-CFF.NumLinha,0)+1,OFFSET(H38,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D38,1,$C38,ROW($A$84)-ROW($A38)),0)","v":46},{"$f":"MATCH(OFFSET($D38,0,$C38)+1,OFFSET($D38,1,$C38,ROW($A$84)-ROW($A38)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A38,PO!$V$12:$V$52,0)),2)+10^-12","v":26151.25},null,null,null,"Acumulado (R$)",{"$f":"IF($B38,ROUND(P37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(P38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":0},0,0,13075.63,26151.25,26151.25,26151.25,26151.25,26151.25,26151.25,26151.25,26151.25,26151.25,26151.25,26151.25,26151.25,null,null,null,null,null,{"$f":"IF($B38,ROUND(AK37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AK38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A41,PO!$V$12:$V$52,0))","v":"1.7."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A41,PO!$V$12:$V$52,0))","v":"INSTALAÇÕES PLUVIAIS"},{"$f":"IF(ROUND(K41,2)=0,K41,ROUND(K41,2))","v":9538.2900000000009},"Parcela (%)",0,0,{"$f":"IF($B41,0,R40-IF(ISNUMBER(Q40),Q40,0))","v":0},0.5,0.5,{"$f":"IF($B41,0,U40-IF(ISNUMBER(T40),T40,0))","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B41,0,AK40-IF(ISNUMBER(AJ40),AJ40,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B41,P39+IF(ISNUMBER(O40),O40,0),P41/$N39),1)","v":0},0,0,0.5,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B41,AK39+IF(ISNUMBER(AJ40),AJ40,0),AK41/$N39),1)","v":0}]
[{"$f":"OFFSET(A41,-CFF.NumLinha,0)+1","v":8},{"$f":"$C41>=OFFSET($C41,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A41,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J41),I41,SMALL(I41:J41,1))-1","v":2},{"$f":"IF($C41=1,OFFSET(E41,-CFF.NumLinha,0)+1,OFFSET(E41,-CFF.NumLinha,0))","v":1},{"$f":"IF($C41=1,0,IF($C41=2,OFFSET(F41,-CFF.NumLinha,0)+1,OFFSET(F41,-CFF.NumLinha,0)))","v":7},{"$f":"IF(AND($C41<=2,$C41<>0),0,IF($C41=3,OFFSET(G41,-CFF.NumLinha,0)+1,OFFSET(G41,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C41<=3,$C41<>0),0,IF($C41=4,OFFSET(H41,-CFF.NumLinha,0)+1,OFFSET(H41,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D41,1,$C41,ROW($A$84)-ROW($A41)),0)","v":43},{"$f":"MATCH(OFFSET($D41,0,$C41)+1,OFFSET($D41,1,$C41,ROW($A$84)-ROW($A41)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A41,PO!$V$12:$V$52,0)),2)+10^-12","v":9538.2900000000027},null,null,null,"Acumulado (R$)",{"$f":"IF($B41,ROUND(P40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(P41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":0},0,0,4769.1499999999996,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,9538.2900000000009,null,null,null,null,null,{"$f":"IF($B41,ROUND(AK40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AK41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A44,PO!$V$12:$V$52,0))","v":"1.8."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A44,PO!$V$12:$V$52,0))","v":"ENTORNO"},{"$f":"IF(ROUND(K44,2)=0,K44,ROUND(K44,2))","v":3437.51},"Parcela (%)",0,0,{"$f":"IF($B44,0,R43-IF(ISNUMBER(Q43),Q43,0))","v":0},{"$f":"IF($B44,0,S43-IF(ISNUMBER(R43),R43,0))","v":0},0.5,0.5,{"$f":"IF($B44,0,V43-IF(ISNUMBER(U43),U43,0))","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B44,0,AK43-IF(ISNUMBER(AJ43),AJ43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B44,P42+IF(ISNUMBER(O43),O43,0),P44/$N42),1)","v":0},0,0,0,0.5,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B44,AK42+IF(ISNUMBER(AJ43),AJ43,0),AK44/$N42),1)","v":0}]
[{"$f":"OFFSET(A44,-CFF.NumLinha,0)+1","v":9},{"$f":"$C44>=OFFSET($C44,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$52,MATCH($A44,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J44),I44,SMALL(I44:J44,1))-1","v":2},{"$f":"IF($C44=1,OFFSET(E44,-CFF.NumLinha,0)+1,OFFSET(E44,-CFF.NumLinha,0))","v":1},{"$f":"IF($C44=1,0,IF($C44=2,OFFSET(F44,-CFF.NumLinha,0)+1,OFFSET(F44,-CFF.NumLinha,0)))","v":8},{"$f":"IF(AND($C44<=2,$C44<>0),0,IF($C44=3,OFFSET(G44,-CFF.NumLinha,0)+1,OFFSET(G44,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C44<=3,$C44<>0),0,IF($C44=4,OFFSET(H44,-CFF.NumLinha,0)+1,OFFSET(H44,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D44,1,$C44,ROW($A$84)-ROW($A44)),0)","v":40},{"$f":"MATCH(OFFSET($D44,0,$C44)+1,OFFSET($D44,1,$C44,ROW($A$84)-ROW($A44)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A44,PO!$V$12:$V$52,0)),2)+10^-12","v":3437.5100000000011},null,null,null,"Acumulado (R$)",{"$f":"IF($B44,ROUND(P43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(P44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":0},0,0,0,1718.76,3437.51,3437.51,3437.51,3437.51,3437.51,3437.51,3437.51,3437.51,3437.51,3437.51,3437.51,null,null,null,null,null,{"$f":"IF($B44,ROUND(AK43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AK44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A47,PO!$V$12:$V$52,0))","v":"1.9."},{"$f":"INDEX(PO!N$12:N$52,MATCH($A47,PO!$V$12:$V$52,0))","v":"SERVIÇOS FINAIS"},{"$f":"IF(ROUND(K47,2)=0,K47,ROUND(K47,2))","v":5747.06},"Parcela (%)",{"$f":"IF($B47,0,P46-IF(ISNUMBER(O46),O46,0))","v":{"$error":"#N/A"}},0,{"$f":"IF($B47,0,R46-IF(ISNUMBER(Q46),Q46,0))","v":{"$error":"#N/A"}},{"$f":"IF($B47,0,S46-IF(ISNUMBER(R46),R46,0))","v":{"$error":"#N/A"}},{"$f":"IF($B47,0,T46-IF(ISNUMBER(S46),S46,0))","v":{"$error":"#N/A"}},{"$f":"IF($B47,0,U46-IF(ISNUMBER(T46),T46,0))","v":{"$error":"#N/A"}},0.5,0.5,{"$f":"IF($B47,0,X46-IF(ISNUMBER(W46),W46,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B47,0,AK46-IF(ISNUMBER(AJ46),AJ46,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B47,P45+IF(ISNUMBER(O46),O46,0),P47/$N45),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B47,AK45+IF(ISNUMBER(AJ46),AJ46,0),AK47/$N45),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A47,-CFF.NumLinha,0)+1","v":10},{"$f":"$C47>=OFFSET($C47,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A47,PO!$V$12:$V$52,0))","v":2},{"$f":"IF(ISERROR(J47),I47,SMALL(I47:J47,1))-1","v":36},{"$f":"IF($C47=1,OFFSET(E47,-CFF.NumLinha,0)+1,OFFSET(E47,-CFF.NumLinha,0))","v":1},{"$f":"IF($C47=1,0,IF($C47=2,OFFSET(F47,-CFF.NumLinha,0)+1,OFFSET(F47,-CFF.NumLinha,0)))","v":9},{"$f":"IF(AND($C47<=2,$C47<>0),0,IF($C47=3,OFFSET(G47,-CFF.NumLinha,0)+1,OFFSET(G47,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C47<=3,$C47<>0),0,IF($C47=4,OFFSET(H47,-CFF.NumLinha,0)+1,OFFSET(H47,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D47,1,$C47,ROW($A$84)-ROW($A47)),0)","v":37},{"$f":"MATCH(OFFSET($D47,0,$C47)+1,OFFSET($D47,1,$C47,ROW($A$84)-ROW($A47)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A47,PO!$V$12:$V$52,0)),2)+10^-12","v":5747.0600000000013},null,null,null,"Acumulado (R$)",{"$f":"IF($B47,ROUND(P46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(P47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B47,ROUND(AK46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AK47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A50,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A50,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K50,2)=0,K50,ROUND(K50,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B50,0,P49-IF(ISNUMBER(O49),O49,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0.5,0.5,{"$f":"IF($B50,0,Y49-IF(ISNUMBER(X49),X49,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B50,0,AK49-IF(ISNUMBER(AJ49),AJ49,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B50,P48+IF(ISNUMBER(O49),O49,0),P50/$N48),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B50,AK48+IF(ISNUMBER(AJ49),AJ49,0),AK50/$N48),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A50,-CFF.NumLinha,0)+1","v":11},{"$f":"$C50>=OFFSET($C50,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A50,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J50),I50,SMALL(I50:J50,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C50=1,OFFSET(E50,-CFF.NumLinha,0)+1,OFFSET(E50,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C50=1,0,IF($C50=2,OFFSET(F50,-CFF.NumLinha,0)+1,OFFSET(F50,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C50<=2,$C50<>0),0,IF($C50=3,OFFSET(G50,-CFF.NumLinha,0)+1,OFFSET(G50,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C50<=3,$C50<>0),0,IF($C50=4,OFFSET(H50,-CFF.NumLinha,0)+1,OFFSET(H50,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D50,1,$C50,ROW($A$84)-ROW($A50)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D50,0,$C50)+1,OFFSET($D50,1,$C50,ROW($A$84)-ROW($A50)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A50,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B50,ROUND(P49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(P50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B50,ROUND(X49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(X50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B50,ROUND(AK49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AK50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A53,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A53,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K53,2)=0,K53,ROUND(K53,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B53,0,P52-IF(ISNUMBER(O52),O52,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B53,0,AK52-IF(ISNUMBER(AJ52),AJ52,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B53,P51+IF(ISNUMBER(O52),O52,0),P53/$N51),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B53,AK51+IF(ISNUMBER(AJ52),AJ52,0),AK53/$N51),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A53,-CFF.NumLinha,0)+1","v":12},{"$f":"$C53>=OFFSET($C53,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A53,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J53),I53,SMALL(I53:J53,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C53=1,OFFSET(E53,-CFF.NumLinha,0)+1,OFFSET(E53,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C53=1,0,IF($C53=2,OFFSET(F53,-CFF.NumLinha,0)+1,OFFSET(F53,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C53<=2,$C53<>0),0,IF($C53=3,OFFSET(G53,-CFF.NumLinha,0)+1,OFFSET(G53,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C53<=3,$C53<>0),0,IF($C53=4,OFFSET(H53,-CFF.NumLinha,0)+1,OFFSET(H53,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D53,1,$C53,ROW($A$84)-ROW($A53)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D53,0,$C53)+1,OFFSET($D53,1,$C53,ROW($A$84)-ROW($A53)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A53,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B53,ROUND(P52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(P53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B53,ROUND(X52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(X53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B53,ROUND(AK52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AK53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A56,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A56,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K56,2)=0,K56,ROUND(K56,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B56,0,P55-IF(ISNUMBER(O55),O55,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B56,0,AK55-IF(ISNUMBER(AJ55),AJ55,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B56,P54+IF(ISNUMBER(O55),O55,0),P56/$N54),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B56,AK54+IF(ISNUMBER(AJ55),AJ55,0),AK56/$N54),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A56,-CFF.NumLinha,0)+1","v":13},{"$f":"$C56>=OFFSET($C56,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A56,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J56),I56,SMALL(I56:J56,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C56=1,OFFSET(E56,-CFF.NumLinha,0)+1,OFFSET(E56,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C56=1,0,IF($C56=2,OFFSET(F56,-CFF.NumLinha,0)+1,OFFSET(F56,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C56<=2,$C56<>0),0,IF($C56=3,OFFSET(G56,-CFF.NumLinha,0)+1,OFFSET(G56,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C56<=3,$C56<>0),0,IF($C56=4,OFFSET(H56,-CFF.NumLinha,0)+1,OFFSET(H56,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D56,1,$C56,ROW($A$84)-ROW($A56)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D56,0,$C56)+1,OFFSET($D56,1,$C56,ROW($A$84)-ROW($A56)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A56,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B56,ROUND(P55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(P56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B56,ROUND(X55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(X56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B56,ROUND(AK55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AK56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A59,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A59,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K59,2)=0,K59,ROUND(K59,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B59,0,P58-IF(ISNUMBER(O58),O58,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B59,0,AK58-IF(ISNUMBER(AJ58),AJ58,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B59,P57+IF(ISNUMBER(O58),O58,0),P59/$N57),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B59,AK57+IF(ISNUMBER(AJ58),AJ58,0),AK59/$N57),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A59,-CFF.NumLinha,0)+1","v":14},{"$f":"$C59>=OFFSET($C59,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A59,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J59),I59,SMALL(I59:J59,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C59=1,OFFSET(E59,-CFF.NumLinha,0)+1,OFFSET(E59,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C59=1,0,IF($C59=2,OFFSET(F59,-CFF.NumLinha,0)+1,OFFSET(F59,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C59<=2,$C59<>0),0,IF($C59=3,OFFSET(G59,-CFF.NumLinha,0)+1,OFFSET(G59,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C59<=3,$C59<>0),0,IF($C59=4,OFFSET(H59,-CFF.NumLinha,0)+1,OFFSET(H59,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D59,1,$C59,ROW($A$84)-ROW($A59)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D59,0,$C59)+1,OFFSET($D59,1,$C59,ROW($A$84)-ROW($A59)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A59,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B59,ROUND(P58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(P59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B59,ROUND(X58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(X59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B59,ROUND(AK58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AK59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A62,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A62,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K62,2)=0,K62,ROUND(K62,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B62,0,P61-IF(ISNUMBER(O61),O61,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B62,0,AK61-IF(ISNUMBER(AJ61),AJ61,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B62,P60+IF(ISNUMBER(O61),O61,0),P62/$N60),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B62,AK60+IF(ISNUMBER(AJ61),AJ61,0),AK62/$N60),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A62,-CFF.NumLinha,0)+1","v":15},{"$f":"$C62>=OFFSET($C62,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A62,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J62),I62,SMALL(I62:J62,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C62=1,OFFSET(E62,-CFF.NumLinha,0)+1,OFFSET(E62,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C62=1,0,IF($C62=2,OFFSET(F62,-CFF.NumLinha,0)+1,OFFSET(F62,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C62<=2,$C62<>0),0,IF($C62=3,OFFSET(G62,-CFF.NumLinha,0)+1,OFFSET(G62,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C62<=3,$C62<>0),0,IF($C62=4,OFFSET(H62,-CFF.NumLinha,0)+1,OFFSET(H62,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D62,1,$C62,ROW($A$84)-ROW($A62)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D62,0,$C62)+1,OFFSET($D62,1,$C62,ROW($A$84)-ROW($A62)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A62,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B62,ROUND(P61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(P62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B62,ROUND(X61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(X62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B62,ROUND(AK61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AK62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A65,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A65,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K65,2)=0,K65,ROUND(K65,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B65,0,P64-IF(ISNUMBER(O64),O64,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B65,0,AK64-IF(ISNUMBER(AJ64),AJ64,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B65,P63+IF(ISNUMBER(O64),O64,0),P65/$N63),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B65,AK63+IF(ISNUMBER(AJ64),AJ64,0),AK65/$N63),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A65,-CFF.NumLinha,0)+1","v":16},{"$f":"$C65>=OFFSET($C65,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A65,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J65),I65,SMALL(I65:J65,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C65=1,OFFSET(E65,-CFF.NumLinha,0)+1,OFFSET(E65,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C65=1,0,IF($C65=2,OFFSET(F65,-CFF.NumLinha,0)+1,OFFSET(F65,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C65<=2,$C65<>0),0,IF($C65=3,OFFSET(G65,-CFF.NumLinha,0)+1,OFFSET(G65,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C65<=3,$C65<>0),0,IF($C65=4,OFFSET(H65,-CFF.NumLinha,0)+1,OFFSET(H65,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D65,1,$C65,ROW($A$84)-ROW($A65)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D65,0,$C65)+1,OFFSET($D65,1,$C65,ROW($A$84)-ROW($A65)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A65,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B65,ROUND(P64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(P65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B65,ROUND(X64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(X65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B65,ROUND(AK64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AK65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A68,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A68,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K68,2)=0,K68,ROUND(K68,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B68,0,P67-IF(ISNUMBER(O67),O67,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B68,0,AK67-IF(ISNUMBER(AJ67),AJ67,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B68,P66+IF(ISNUMBER(O67),O67,0),P68/$N66),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B68,AK66+IF(ISNUMBER(AJ67),AJ67,0),AK68/$N66),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A68,-CFF.NumLinha,0)+1","v":17},{"$f":"$C68>=OFFSET($C68,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A68,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J68),I68,SMALL(I68:J68,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C68=1,OFFSET(E68,-CFF.NumLinha,0)+1,OFFSET(E68,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C68=1,0,IF($C68=2,OFFSET(F68,-CFF.NumLinha,0)+1,OFFSET(F68,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C68<=2,$C68<>0),0,IF($C68=3,OFFSET(G68,-CFF.NumLinha,0)+1,OFFSET(G68,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C68<=3,$C68<>0),0,IF($C68=4,OFFSET(H68,-CFF.NumLinha,0)+1,OFFSET(H68,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D68,1,$C68,ROW($A$84)-ROW($A68)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D68,0,$C68)+1,OFFSET($D68,1,$C68,ROW($A$84)-ROW($A68)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A68,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B68,ROUND(P67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(P68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B68,ROUND(X67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(X68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B68,ROUND(AK67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AK68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A71,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A71,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K71,2)=0,K71,ROUND(K71,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B71,0,P70-IF(ISNUMBER(O70),O70,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B71,0,AK70-IF(ISNUMBER(AJ70),AJ70,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B71,P69+IF(ISNUMBER(O70),O70,0),P71/$N69),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B71,AK69+IF(ISNUMBER(AJ70),AJ70,0),AK71/$N69),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A71,-CFF.NumLinha,0)+1","v":18},{"$f":"$C71>=OFFSET($C71,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A71,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J71),I71,SMALL(I71:J71,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C71=1,OFFSET(E71,-CFF.NumLinha,0)+1,OFFSET(E71,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C71=1,0,IF($C71=2,OFFSET(F71,-CFF.NumLinha,0)+1,OFFSET(F71,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C71<=2,$C71<>0),0,IF($C71=3,OFFSET(G71,-CFF.NumLinha,0)+1,OFFSET(G71,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C71<=3,$C71<>0),0,IF($C71=4,OFFSET(H71,-CFF.NumLinha,0)+1,OFFSET(H71,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D71,1,$C71,ROW($A$84)-ROW($A71)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D71,0,$C71)+1,OFFSET($D71,1,$C71,ROW($A$84)-ROW($A71)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A71,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B71,ROUND(P70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(P71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B71,ROUND(X70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(X71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B71,ROUND(AK70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AK71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A74,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A74,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K74,2)=0,K74,ROUND(K74,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B74,0,P73-IF(ISNUMBER(O73),O73,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B74,0,AK73-IF(ISNUMBER(AJ73),AJ73,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B74,P72+IF(ISNUMBER(O73),O73,0),P74/$N72),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B74,AK72+IF(ISNUMBER(AJ73),AJ73,0),AK74/$N72),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A74,-CFF.NumLinha,0)+1","v":19},{"$f":"$C74>=OFFSET($C74,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A74,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J74),I74,SMALL(I74:J74,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C74=1,OFFSET(E74,-CFF.NumLinha,0)+1,OFFSET(E74,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C74=1,0,IF($C74=2,OFFSET(F74,-CFF.NumLinha,0)+1,OFFSET(F74,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C74<=2,$C74<>0),0,IF($C74=3,OFFSET(G74,-CFF.NumLinha,0)+1,OFFSET(G74,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C74<=3,$C74<>0),0,IF($C74=4,OFFSET(H74,-CFF.NumLinha,0)+1,OFFSET(H74,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D74,1,$C74,ROW($A$84)-ROW($A74)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D74,0,$C74)+1,OFFSET($D74,1,$C74,ROW($A$84)-ROW($A74)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A74,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B74,ROUND(P73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(P74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B74,ROUND(X73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(X74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B74,ROUND(AK73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AK74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A77,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A77,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K77,2)=0,K77,ROUND(K77,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B77,0,P76-IF(ISNUMBER(O76),O76,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B77,0,AK76-IF(ISNUMBER(AJ76),AJ76,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B77,P75+IF(ISNUMBER(O76),O76,0),P77/$N75),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B77,AK75+IF(ISNUMBER(AJ76),AJ76,0),AK77/$N75),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A77,-CFF.NumLinha,0)+1","v":20},{"$f":"$C77>=OFFSET($C77,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A77,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J77),I77,SMALL(I77:J77,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C77=1,OFFSET(E77,-CFF.NumLinha,0)+1,OFFSET(E77,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C77=1,0,IF($C77=2,OFFSET(F77,-CFF.NumLinha,0)+1,OFFSET(F77,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C77<=2,$C77<>0),0,IF($C77=3,OFFSET(G77,-CFF.NumLinha,0)+1,OFFSET(G77,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C77<=3,$C77<>0),0,IF($C77=4,OFFSET(H77,-CFF.NumLinha,0)+1,OFFSET(H77,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D77,1,$C77,ROW($A$84)-ROW($A77)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D77,0,$C77)+1,OFFSET($D77,1,$C77,ROW($A$84)-ROW($A77)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A77,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B77,ROUND(P76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(P77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B77,ROUND(X76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(X77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B77,ROUND(AK76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AK77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A80,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A80,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K80,2)=0,K80,ROUND(K80,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B80,0,P79-IF(ISNUMBER(O79),O79,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B80,0,AK79-IF(ISNUMBER(AJ79),AJ79,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B80,P78+IF(ISNUMBER(O79),O79,0),P80/$N78),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B80,AK78+IF(ISNUMBER(AJ79),AJ79,0),AK80/$N78),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A80,-CFF.NumLinha,0)+1","v":21},{"$f":"$C80>=OFFSET($C80,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A80,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J80),I80,SMALL(I80:J80,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C80=1,OFFSET(E80,-CFF.NumLinha,0)+1,OFFSET(E80,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C80=1,0,IF($C80=2,OFFSET(F80,-CFF.NumLinha,0)+1,OFFSET(F80,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C80<=2,$C80<>0),0,IF($C80=3,OFFSET(G80,-CFF.NumLinha,0)+1,OFFSET(G80,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C80<=3,$C80<>0),0,IF($C80=4,OFFSET(H80,-CFF.NumLinha,0)+1,OFFSET(H80,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D80,1,$C80,ROW($A$84)-ROW($A80)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D80,0,$C80)+1,OFFSET($D80,1,$C80,ROW($A$84)-ROW($A80)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A80,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B80,ROUND(P79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(P80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B80,ROUND(X79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(X80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B80,ROUND(AK79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AK80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$52,MATCH($A83,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!N$12:N$52,MATCH($A83,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ROUND(K83,2)=0,K83,ROUND(K83,2))","v":{"$error":"#N/A"}},"Parcela (%)",{"$f":"IF($B83,0,P82-IF(ISNUMBER(O82),O82,0))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,{"$f":"IF($B83,0,AA82-IF(ISNUMBER(Z82),Z82,0))","v":{"$error":"#N/A"}},{"$f":"IF($B83,0,AB82-IF(ISNUMBER(AA82),AA82,0))","v":{"$error":"#N/A"}},{"$f":"IF($B83,0,AC82-IF(ISNUMBER(AB82),AB82,0))","v":{"$error":"#N/A"}},{"$f":"IF($B83,0,AD82-IF(ISNUMBER(AC82),AC82,0))","v":{"$error":"#N/A"}},{"$f":"IF($B83,0,AE82-IF(ISNUMBER(AD82),AD82,0))","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"IF($B83,0,AK82-IF(ISNUMBER(AJ82),AJ82,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B83,P81+IF(ISNUMBER(O82),O82,0),P83/$N81),1)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"MIN(IF($B83,AK81+IF(ISNUMBER(AJ82),AJ82,0),AK83/$N81),1)","v":{"$error":"#N/A"}}]
[{"$f":"OFFSET(A83,-CFF.NumLinha,0)+1","v":22},{"$f":"$C83>=OFFSET($C83,CFF.NumLinha,0)","v":{"$error":"#N/A"}},{"$f":"INDEX(PO!A$12:A$52,MATCH($A83,PO!$V$12:$V$52,0))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(J83),I83,SMALL(I83:J83,1))-1","v":{"$error":"#N/A"}},{"$f":"IF($C83=1,OFFSET(E83,-CFF.NumLinha,0)+1,OFFSET(E83,-CFF.NumLinha,0))","v":{"$error":"#N/A"}},{"$f":"IF($C83=1,0,IF($C83=2,OFFSET(F83,-CFF.NumLinha,0)+1,OFFSET(F83,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C83<=2,$C83<>0),0,IF($C83=3,OFFSET(G83,-CFF.NumLinha,0)+1,OFFSET(G83,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"IF(AND($C83<=3,$C83<>0),0,IF($C83=4,OFFSET(H83,-CFF.NumLinha,0)+1,OFFSET(H83,-CFF.NumLinha,0)))","v":{"$error":"#N/A"}},{"$f":"MATCH(0,OFFSET($D83,1,$C83,ROW($A$84)-ROW($A83)),0)","v":{"$error":"#N/A"}},{"$f":"MATCH(OFFSET($D83,0,$C83)+1,OFFSET($D83,1,$C83,ROW($A$84)-ROW($A83)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$52,MATCH($A83,PO!$V$12:$V$52,0)),2)+10^-12","v":{"$error":"#N/A"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B83,ROUND(P82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(P83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B83,ROUND(X82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(X83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,{"$f":"IF($B83,ROUND(AK82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AK83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":{"$error":"#N/A"}}]
[null,null,-1,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"DADOS!I32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Local"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"PO!K66","v":"2019-02-22"}]
[null,null,null,null,null,null,null,null,null,null,null,"Data"]