{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["MENU","DADOS","NOVO","BDI","ORÇAMENTO","CÁLCULO","EVENTOS","CRONO","CRONOPLE","PLE","QCI","BM","RRE","OFÍCIO"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":290,"comments":7,"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":"MENU","index":0,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[19,1,19,7],[7,1,7,7],[1,4,2,6],[15,1,15,7]]}
[null,null,null,null,null,null,null,null,null,"PM"]
[null,null,null,null,{"$f":"CHOOSE(MATCH(Objeto,{\"PM\",\"PO\"}),\"PLANILHA MÚLTIPLA \",\"PLANILHA ORÇAMENTÁRIA \")& Versao","v":"PLANILHA MÚLTIPLA v3.0.6"},null,null,null,null,"v3.0.6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Proposto"]
[null,null,null,null,"DADOS DO CONTRATO",null,"NOVIDADES DA VERSÃO",null,null,"Licitado"]
[null,null,null,null,null,null,null,null,null,"PLE"]
[null,{"$f":"IF($O$3<>2,\"DOCUMENTAÇÃO DA PROPOSTA\",\"PROPOSTA: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Proposto'\")","v":"DOCUMENTAÇÃO DA PROPOSTA"},null,null,null,null,null,null,null,"BM",null,"LEGENDA:"]
[null,null,null,null,null,null,null,null,null,null,null,"Cores das células:"]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    BDI                    \")","v":"                    BDI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"             ORÇAMENTO             \")","v":"             ORÇAMENTO             "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"MEMÓRIA DE CÁLCULO / PLQ\")","v":"MEMÓRIA DE CÁLCULO / PLQ"},null,null,null,null,null,null,"Fundo amarelo: células para preencher"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    QCI                    \")","v":"                    QCI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CRONOGRAMA FÍSICO-FINANCEIRO"},null,null,null,null,null,null,null,null,"Fundo azul: células para seleção de opções"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência \"&IF(ISBLANK(Import.DataBase),\"mm-aaaa\",TEXT(Import.DataBase,\"mm-aaaa\"))&\".xlsm.\")","v":"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência 08-2024.xlsm."}]
[null,null,null,null,null,null,null,null,null,null,null,"Cores dos botões:"]
[null,{"$f":"IF($O$3<>2,\"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'\",\"RESULTADO DO PROCESSO LICITATÓRIO\")","v":"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'"},null,null,null,null,null,null,null,null,null,null,null,"Fundo azul: navegação entre abas"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"             ORÇAMENTO             \")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"                    QCI                    \")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":""},null,null,null,null,null,null,"Fundo laranja: execução de macro"]
[]
[null,{"$f":"IF($O$3<>2,\"ACOMPANHAMENTO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'\",\"ACOMPANHAMENTO DO EMPREENDIMENTO\")","v":"ACOMPANHAMENTO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'"}]
[]
[null,null,{"$f":"IF(OR(TIPOORCAMENTO<>\"Licitado\",ACOMPANHAMENTO<>\"PLE\"),\"\",\"PLAN. DE LEVANT. DE EVENTOS - PLE\")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"                    RRE                    \")","v":""},null,{"$f":"IF(OR(TIPOORCAMENTO<>\"Licitado\",ACOMPANHAMENTO<>\"BM\"),\"\",\"  BOLETIM DE MEDIÇÃO - BM  \")","v":""}]
[]
[null,null,null,null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"OF. DE SOLICITAÇÃO DE DESBLOQUEIO\")","v":""}]

{"sheet":"DADOS","index":1,"n_rows":61,"n_cols":44,"rows_kept":61,"cut":false,"hidden":false,"merged":[[49,4,49,5],[58,4,58,5],[0,11,0,43],[2,4,2,5],[14,4,14,5],[20,4,20,5],[26,4,26,5],[34,4,34,5],[45,4,45,5]]}
[null,null,null,null,"A. DOCUMENTAÇÃO DA PROPOSTA",null,null,null,null,null,null,"Sub-Itens de Investimento"]
[null,null,null,null,null,null,null,null,null,"Itens de Investimento","Unidades habitacionais",{"$f":"COUNTA(K:K)-1","v":3},"Equipamentos comunitários",{"$f":"COUNTA(M:M)-1","v":6},"Pavimentação",{"$f":"COUNTA(O:O)-1","v":6},"Drenagem ",{"$f":"COUNTA(Q:Q)-1","v":6},"Abastecimento de água",{"$f":"COUNTA(S:S)-1","v":11},"Esgotamento sanitário",{"$f":"COUNTA(U:U)-1","v":8},"Energia elétrica e iluminação pública",{"$f":"COUNTA(W:W)-1","v":4},"Coleta e tratamento de resíduos sólidos",{"$f":"COUNTA(Y:Y)-1","v":6},"Contenção e estabilização de encostas ",{"$f":"COUNTA(AA:AA)-1","v":2},"Regularização fundiária",{"$f":"COUNTA(AC:AC)-1","v":2},"Aquisição de terreno",{"$f":"COUNTA(AE:AE)-1","v":2},"Aquisição de equipamentos e insumos",{"$f":"COUNTA(AG:AG)-1","v":1},"Elaboração de estudos e projetos",{"$f":"COUNTA(AI:AI)-1","v":1},"Instrumentos e ações em planejamento e gestão pública",{"$f":"COUNTA(AK:AK)-1","v":1},"Ações complementares às obras",{"$f":"COUNTA(AM:AM)-1","v":3},"Gerenciamento",{"$f":"COUNTA(AO:AO)-1","v":1},"Trabalho social",{"$f":"COUNTA(AQ:AQ)-1","v":4}]
[null,null,null,null,"Dados do Contrato (Inicial)",null,null,null,null,"Unidades habitacionais","Aquisição","un","Convivência comunitária, assistência social e/ou comunitária","m²","Capeamento de vias","m²","Obras de microdrenagem ","m","Captação subterrânea","m³/s","Ligações domiciliares e/ou intradomiciliares","un","Iluminação pública - luminárias","un","Acondicionamento ","un","Estabilização de taludes","m²","Desapropriacões/Indenizações","m²","Aquisição de terreno","m²","Aquisição de equipamentos e insumos","un","Elaboração de estudos e projetos","un","Instrumentos e ações em planejamento e gestão pública","un","Avaliação pós intervenção","un","Gerenciamento","%CT","Projeto de Trabalho Social Preliminar","nº fam"]
[null,null,null,null,"Fonte de recursos:","OGU",null,null,null,"Equipamentos comunitários","Construção","un","Educação e cultura","m²","Recapeamento de vias","m²","Desassoreamento de cursos de água","m","Captação superficial","m³/s","Rede coletora e/ou condominial","m","Ligações domiciliares","un","Aterro sanitário e/ou disposição final","m³","Obras complementares a ações de redução de risco e/ou contenções","m²","Projeto de Regularização Fundiária","m²","Benfeitorias","m²",null,null,null,null,null,null,"Demolições","un",null,null,"Projeto de Trabalho Social","nº fam"]
[null,null,null,null,"Proponente/Tomador:","Prefeitura Municipal de Tenente Portela",null,null,null,"Pavimentação","Reforma e/ou melhoria","un","Esportes","m²","Obras de artes especiais","m","Canalização de cursos de água","m","Estação de bombeamento de água bruta","m³/s","Coletor tronco e/ou interceptores","m","Linhas de distribuição - baixa tensão ","m","Erradicação de lixões","m³",null,null,null,null,null,null,null,null,null,null,null,null,"Plano de Reassentamento e medidas compensatórias","un",null,null,"Plano de Desenvolvimento Socioterritorial","nº fam"]
[null,null,null,null,"Município/UF:","Tenente Portela",null,null,null,"Drenagem ",null,null,"Lazer e turismo","m²","Pavimentação de calçadas","m²","Recomposição de vegetação ciliar, renaturalização de cursos de água ou restauração de margens","m²","Adução","m","Emissário","m","Linhas de transmissão - alta tensão ","m","Sistema de coleta seletiva tradicional, transporte e/ou equipamentos","un",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plano de Gestão Condominial","nº fam"]
[null,null,null,null,"Nº da Operação (0000000-00):",null,null,null,null,"Abastecimento de água",null,null,"Saúde","m²","Pavimentação de vias","m²","Reservatório de amortecimento de cheias","m³","Estação de Tratamento de Água (ETA)","m³/s","Estação Elevatória","m³/s",null,null,"Tratamento local ","un"]
[null,null,null,null,"Nº do TransfereGOV (000000):",null,null,null,null,"Esgotamento sanitário",null,null,"Segurança pública","m²","Sinalização","m²","Estação de Bombeamento","m³/s","Estação de bombeamento de água tratada","m³/s","Estação de Tratamento de Esgoto (ETE)","m³/s",null,null,"Usinas de reciclagem ","m²"]
[null,null,null,null,{"$f":"IF(F4=\"FGTS\",\"Valor de Financiamento Contratado (R$):\",\"Valor do Repasse Contratado (R$):\")","v":"Valor do Repasse Contratado (R$):"},null,null,null,null,"Energia elétrica e iluminação pública",null,null,null,null,null,null,null,null,"Linha de recalque","m","Sistema simplificado de tratamento","m³/s"]
[null,null,null,null,"Valor de Contrapartida Contratada (R$):",null,null,null,null,"Coleta e tratamento de resíduos sólidos",null,null,null,null,null,null,null,null,"Reservação","m³","Unidades sanitárias","un"]
[null,null,null,null,"% mínimo de Contrapartida:",null,null,null,null,"Contenção e estabilização de encostas ",null,null,null,null,null,null,null,null,"Rede de distribuição","m"]
[null,null,null,null,"R$ mínimo de Contrapartida (se houver):",null,null,null,null,"Regularização fundiária",null,null,null,null,null,null,null,null,"Ligações domiciliares e/ou intradomiciliares","un"]
[null,null,null,null,"% máximo de Contrapartida:",null,null,null,null,"Aquisição de terreno",null,null,null,null,null,null,null,null,"Sistema simplificado de abastecimento","m"]
[null,null,null,null,null,null,null,null,null,"Aquisição de equipamentos e insumos"]
[null,null,null,null,"Dados do Empreendimento e Orçamento",null,null,null,null,"Elaboração de estudos e projetos"]
[null,null,null,null,"Nome/apelido:","Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)",null,null,null,"Instrumentos e ações em planejamento e gestão pública"]
[null,null,null,null,"Descrição do Objeto do Lote / CTEF:","Projeto Estrutural de Ponte em Concreto Armado",null,null,null,"Ações complementares às obras"]
[null,null,null,null,"Regime previdenciário previsto para a obra:","DESONERADO",null,null,null,"Gerenciamento"]
[null,null,null,null,"Data base do Orçamento:","2024-08-01",null,null,null,"Trabalho social"]
[]
[null,null,null,null,"Responsável pelo Orçamento"]
[null,null,null,null,"Nome:","Luciano Cielo"]
[null,null,null,null,"CREA/CAU:","RS229497"]
[null,null,null,null,"ART/RRT:"]
[null,null,null,null,"Data do preenchimento:",{"$f":"TODAY()","v":"2024-10-18"}]
[]
[null,null,null,null,"Responsável pelo Tomador (Prefeito, no caso de Municípios)"]
[null,null,null,null,"Nome:","Rosemar A. Sala"]
[null,null,null,null,"Cargo:","Prefeito"]
[]
[null,null,null,null,"Arredondamento das frentes:","Tradicional"]
[]
[null,null,null,null,"B. RESULTADO DO PROCESSO LICITATÓRIO"]
[]
[null,null,null,null,"Licitação"]
[null,null,null,null,"Data de emissão dos documentos de licitação:"]
[null,null,null,null,"Nº do CTEF (contrato com empresa):"]
[null,null,null,null,"Nome da empresa:"]
[null,null,null,null,"CNPJ da empresa:"]
[null,null,null,null,"Regime de execução do CTEF:","(SELECIONAR)"]
[null,null,null,null,"Data base do CTEF:"]
[]
[]
[null,null,null,null,"C. ACOMPANHAMENTO DO EMPREENDIMENTO"]
[]
[null,null,null,null,"Dados da obra"]
[null,null,null,null,"Data do Início da Obra:"]
[null,null,null,null,"Data de fechamento do RRE:",{"$f":"TODAY()","v":"2024-10-18"}]
[]
[null,null,null,null,"Responsável pela Fiscalização"]
[null,null,null,null,"Nome:"]
[null,null,null,null,"Profissão:"]
[null,null,null,null,"CREA/CAU (para obras/projetos):"]
[null,null,null,null,"ART/RRT (para obras/projetos):"]
[]
[]
[null,null,null,null,"D. ACOMPANHAMENTO CAIXA"]
[]
[null,null,null,null,"Responsável Gerencial"]
[null,null,null,null,"Nome:"]
[null,null,null,null,"Função:"]

{"sheet":"NOVO","index":2,"n_rows":52,"n_cols":4,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Novidades da Versão"]
[]
[]
["V3.0.0"]
[null,"GERAL"]
[null,null,{"$f":"IF(D8<>\"\",\"▪\",\"\")","v":"▪"},"Lançamento: Adequação à Portaria 424/2016. Acompanhamento por Eventos."]
[null,null,{"$f":"IF(D9<>\"\",\"▪\",\"\")","v":""}]
["V3.0.1"]
[null,"GERAL"]
[null,null,{"$f":"IF(D12<>\"\",\"▪\",\"\")","v":"▪"},"Ajustes de formatações."]
[null,"PO"]
[null,null,{"$f":"IF(D14<>\"\",\"▪\",\"\")","v":"▪"},"Correção da aplicação do BDI não desonerado."]
[null,null,{"$f":"IF(D15<>\"\",\"▪\",\"\")","v":"▪"},"Inclusão de coluna exclusiva \"Preço Unitário Edital\", para o Modo 'Orçamento Licitado'."]
[]
["V3.0.2"]
[null,"GERAL"]
[null,null,{"$f":"IF(D19<>\"\",\"▪\",\"\")","v":"▪"},"Ajustes de formatações."]
[null,null,{"$f":"IF(D20<>\"\",\"▪\",\"\")","v":"▪"},"Correção do Problema de Guias ocultas no BROFFICE."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D22<>\"\",\"▪\",\"\")","v":"▪"},"Ampliada obtenção de dados da Planilha Referência de 20.000 para 65.536 linhas."]
[null,"CRONOGRAMA"]
[null,null,{"$f":"IF(D24<>\"\",\"▪\",\"\")","v":"▪"},"Correção na formulação do total acumulado por Repasse, CP e Outros"]
[null,"QCI"]
[null,null,{"$f":"IF(D26<>\"\",\"▪\",\"\")","v":"▪"},"Correção na formulação do arredondamento no rateio dos valores do QCI."]
[null,"RRE"]
[null,null,{"$f":"IF(D28<>\"\",\"▪\",\"\")","v":"▪"},"Correção na formulação do total por Repasse, CP e Outros."]
[]
["V3.0.3"]
[null,"GERAL"]
[null,null,{"$f":"IF(D32<>\"\",\"▪\",\"\")","v":"▪"},"Correção do Problema de Guias ocultas no BROFFICE."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D34<>\"\",\"▪\",\"\")","v":"▪"},"Corrigida lentidão e travamento ao incluir e excluir frentes."]
[]
[]
["V3.0.4"]
[null,"BDI"]
[null,null,{"$f":"IF(D39<>\"\",\"▪\",\"\")","v":"▪"},"Correção da CPRB que exibia 4,5% mesmo quando não desonerado."]
[null,"CRONOGRAMA"]
[null,null,{"$f":"IF(D41<>\"\",\"▪\",\"\")","v":"▪"},"Correção da distribuição de Repasse, CP e Outros para as metas manuais."]
[null,"QCI"]
[null,null,{"$f":"IF(D43<>\"\",\"▪\",\"\")","v":"▪"},"Adicionado botão para adotar a CP do QCI como CP do contrato (zera saldo a reprogramar de CP)."]
[]
["V3.0.5"]
[null,"GERAL"]
[null,null,{"$f":"IF(D47<>\"\",\"▪\",\"\")","v":"▪"},"Corrigido modo de Cálculo da Planilha para Automático."]
[]
["V3.0.6"]
[null,"GERAL"]
[null,null,{"$f":"IF(D51<>\"\",\"▪\",\"\")","v":"▪"},"Adicionado modo de arredondamento para compatibilidade com o TransfereGOV, altera na aba DADOS"]
[null,null,{"$f":"IF(D52<>\"\",\"▪\",\"\")","v":"▪"},"A planilha passará a ser disponibilizada com o formato .xlsm. Deve ser usado arquivo referência 1.9 ou superior, também no formato .xlsm"]

{"sheet":"BDI","index":3,"n_rows":146,"n_cols":26,"rows_kept":146,"cut":false,"hidden":false,"merged":[[128,9,128,12],[119,9,119,18],[122,9,122,18],[124,9,124,12],[124,15,124,18],[125,9,125,12],[127,9,127,12],[115,13,115,15],[107,9,107,16],[107,20,107,22],[108,9,108,16],[108,20,108,22],[109,9,109,16],[111,10,111,18],[117,9,117,18],[5,8,9,8],[113,9,113,18],[106,9,106,16],[114,12,115,12],[104,9,104,16],[102,9,102,16],[68,9,68,16],[114,13,114,15],[114,16,115,16],[101,9,101,16],[101,20,101,22],[104,20,104,22],[105,9,105,16],[105,20,105,22],[103,9,103,16],[103,20,103,22],[102,20,102,22],[106,20,106,22],[98,24,99,24],[98,25,99,25],[98,9,99,16],[98,17,99,17],[98,18,99,18],[98,23,99,23],[100,9,100,16],[100,20,100,22],[95,9,95,18],[96,9,96,18],[98,20,99,22],[65,9,65,16],[65,20,65,22],[66,20,66,22],[67,9,67,16],[67,20,67,22],[93,9,93,18],[84,9,84,12],[84,15,84,18],[66,9,66,16],[77,9,77,18],[69,9,69,16],[71,10,71,18],[88,9,88,12],[68,20,68,22],[85,9,85,12],[87,9,87,12],[73,9,73,18],[74,12,75,12],[79,9,79,18],[82,9,82,18],[75,13,75,15],[74,13,74,15],[74,16,75,16],[55,9,55,18],[56,9,56,18],[63,9,63,16],[63,20,63,22],[61,9,61,16],[61,20,61,22],[62,9,62,16],[62,20,62,22],[64,9,64,16],[64,20,64,22],[58,24,59,24],[58,25,59,25],[58,9,59,16],[58,17,59,17],[58,18,59,18],[58,20,59,22],[58,23,59,23],[60,9,60,16],[60,20,60,22],[48,9,48,12],[53,9,53,18],[44,9,44,12],[44,15,44,18],[45,9,45,12],[47,9,47,12],[34,13,34,15],[34,16,35,16],[39,9,39,18],[42,9,42,18],[26,9,26,16],[26,20,26,22],[27,9,27,16],[27,20,27,22],[23,9,23,16],[23,20,23,22],[35,13,35,15],[37,9,37,18],[29,9,29,16],[31,10,31,18],[28,9,28,16],[28,20,28,22],[33,9,33,18],[34,12,35,12],[22,9,22,16],[22,20,22,22],[20,9,20,16],[20,20,20,22],[21,9,21,16],[21,20,21,22],[24,9,24,16],[24,20,24,22],[25,9,25,16],[25,20,25,22],[18,23,19,23],[18,24,19,24],[16,9,16,18],[18,25,19,25],[18,20,19,22],[18,9,19,16],[18,17,19,17],[18,18,19,18],[13,9,13,18],[15,9,15,18],[4,9,4,10],[4,11,4,12],[4,13,4,18],[0,17,0,18],[1,17,1,18],[3,9,3,10],[3,11,3,12],[3,13,3,18],[10,9,10,16],[10,17,10,18],[6,9,6,18],[7,9,7,18],[9,9,9,16],[9,17,9,18]]}
[null,null,null,null,"MIN","MED","MAX",null,null,null,null,null,null,null,{"$f":"\"Quadro de Composição do BDI\"","v":"Quadro de Composição do BDI"},null,null,"Grau de Sigilo"]
["Construção e Reforma de Edifícios","AC",{"$f":"CONCATENATE(A2,\"-\",B2)","v":"Construção e Reforma de Edifícios-AC"},null,0.03,0.04,5.5E-2,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[{"$f":"A2","v":"Construção e Reforma de Edifícios"},"SG","Construção e Reforma de Edifícios-SG",null,8.0000000000000002E-3,8.0000000000000002E-3,0.01]
[{"$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,null,"Nº OPERAÇÃO",null,"Nº TRANSFEREGOV",null,"PROPONENTE / TOMADOR"]
[{"$f":"A4","v":"Construção e Reforma de Edifícios"},"DF","Construção e Reforma de Edifícios-DF",null,5.8999999999999999E-3,1.23E-2,1.3899999999999999E-2,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"}]
[{"$f":"A5","v":"Construção e Reforma de Edifícios"},"L","Construção e Reforma de Edifícios-L",null,6.1600000000000002E-2,7.400000000000001E-2,8.9600000000000013E-2,null,"FILTRO"]
[{"$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,null,"APELIDO DO EMPREENDIMENTO / DESCRIÇÃO DO LOTE"]
["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,null,{"$f":"Import.Apelido&\" / \"&Import.DescLote","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02) / Projeto Estrutural de Ponte em Concreto Armado"}]
["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,null,"Conforme legislação tributária municipal, definir estimativa de percentual da base de cálculo para o ISS:",null,null,null,null,null,null,null,0.3]
["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,"↓","Sobre a base de cálculo, definir a respectiva alíquota do ISS (entre 2% e 5%):",null,null,null,null,null,null,null,0.02]
["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,null,"F"]
["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,"F"]
["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,"F","BDI 1"]
[{"$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,"F"]
[{"$f":"A15","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"R","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-R",null,0.01,1.3899999999999999E-2,1.7399999999999999E-2,null,"F","TIPO DE OBRA"]
[{"$f":"A16","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","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas"]
[{"$f":"A17","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"L","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-L",null,6.7400000000000002E-2,8.0399999999999985E-2,9.4E-2,null,"F"]
[{"$f":"A18","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","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
["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"]
[{"$f":"A20","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"SG","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-SG",null,2.5000000000000001E-3,5.1000000000000004E-3,5.6000000000000008E-3,null,"F",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K1\",\"AC\")","v":"AC"},4.6699999999999998E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,3,FALSE)","v":3.7999999999999999E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,4,FALSE)","v":4.0099999999999997E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,5,FALSE)","v":4.6699999999999998E-2}]
[{"$f":"A21","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,"F",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K2\",\"SG\")","v":"SG"},4.0000000000000001E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,3,FALSE)","v":3.2000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,4,FALSE)","v":4.0000000000000001E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,5,FALSE)","v":7.4000000000000003E-3}]
[{"$f":"A22","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,"F",{"$f":"IF($J$17=$A$146,\"\",\"Risco\")","v":"Risco"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"\",\"R\")","v":"R"},5.5999999999999999E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,3,FALSE)","v":5.0000000000000001E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,4,FALSE)","v":5.6000000000000008E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,5,FALSE)","v":9.7000000000000003E-3}]
[{"$f":"A23","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,"F",{"$f":"IF($J$17=$A$146,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"\",\"DF\")","v":"DF"},1.11E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,3,FALSE)","v":1.0200000000000001E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,4,FALSE)","v":1.11E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,5,FALSE)","v":1.21E-2}]
[{"$f":"A24","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,"F",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K3\",\"L\")","v":"L"},7.2999999999999995E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,3,FALSE)","v":6.6400000000000001E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,4,FALSE)","v":7.2999999999999995E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,5,FALSE)","v":8.6899999999999991E-2}]
["Obras Portuárias, Marítimas e Fluviais","AC","Obras Portuárias, Marítimas e Fluviais-AC",null,0.04,5.5199999999999999E-2,7.85E-2,null,"F","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",3.6499999999999998E-2,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[{"$f":"A26","v":"Obras Portuárias, Marítimas e Fluviais"},"SG","Obras Portuárias, Marítimas e Fluviais-SG",null,8.1000000000000013E-3,1.2199999999999999E-2,1.9900000000000001E-2,null,"F","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J17<>$A$145,COUNTA(OFFSET(S20,1,0,6))>0),$R$11*$R$10,0)","v":6.0000000000000001E-3},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[{"$f":"A27","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","Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J17<>$A$145,COUNTA(OFFSET(S20,1,0,6))>0),4.5%,0%))","v":4.4999999999999998E-2},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[{"$f":"A28","v":"Obras Portuárias, Marítimas e Fluviais"},"DF","Obras Portuárias, Marítimas e Fluviais-DF",null,9.3999999999999986E-3,1.0200000000000001E-2,1.3300000000000001E-2,null,"F","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J17=$A$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27)))-1),4))","v":0.19689999999999999},null,{"$f":"IF(OR($J$17=$A$146,$J$17=$A$145,AND(S29>=X29,S29<=Z29)),\"OK\",\"FORA DO INTERVALO\")","v":"OK"},null,null,{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,3,FALSE))","v":0.19600000000000001},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,4,FALSE))","v":0.2097},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,5,FALSE))","v":0.24230000000000002}]
[{"$f":"A29","v":"Obras Portuárias, Marítimas e Fluviais"},"L","Obras Portuárias, Marítimas e Fluviais-L",null,7.1399999999999991E-2,8.4000000000000005E-2,0.1043,null,"F","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J17=$A$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27+S28)))-1),4))","v":0.25590000000000002}]
[{"$f":"A30","v":"Obras Portuárias, Marítimas e Fluviais"},"BDI PAD","Obras Portuárias, Marítimas e Fluviais-BDI PAD",null,0.22800000000000001,0.27479999999999999,0.3095,null,"F"]
["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,null,"F",{"$f":"IF(U29<>\"ok\",\"X\",\"\")","v":""},{"$f":"IF(U29<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[{"$f":"A32","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"SG","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-SG",null,3.0000000000000001E-3,4.7999999999999996E-3,8.199999999999999E-3,null,"F"]
[{"$f":"A33","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,null,"F","Os valores de BDI foram calculados com o emprego da fórmula:"]
[{"$f":"A34","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"DF","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-DF",null,8.5000000000000006E-3,8.5000000000000006E-3,1.11E-2,null,"F",null,null,null,"BDI =",{"$f":"IF($J17=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[{"$f":"A35","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",null,null,null,null,"(1-CP-ISS-CRPB)"]
[{"$f":"A36","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-BDI PAD",null,0.111,0.14019999999999999,0.16800000000000001,null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","AC","Fornecimento de Materiais e Equipamentos (aquisição direta)-AC",null,"-","-","-",null,"F",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 30%, com a respectiva alíquota de 2%."}]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","SG","Fornecimento de Materiais e Equipamentos (aquisição direta)-SG",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","R","Fornecimento de Materiais e Equipamentos (aquisição direta)-R",null,"-","-","-",null,"F",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"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 direta)","DF","Fornecimento de Materiais e Equipamentos (aquisição direta)-DF",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","L","Fornecimento de Materiais e Equipamentos (aquisição direta)-L",null,"-","-","-",null,"F","Observações:"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição direta)-BDI PAD",null,"-","-","-",null,"F"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos","K1","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K1",null,"-","-","-",null,"F"]
[{"$f":"A44","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"K2","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K2",null,"-",0.2,"-",null,"F",{"$f":"Import.Município","v":"Tenente Portela"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2024-10-18"}]
[{"$f":"A45","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},null,"Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"F","Local",null,null,null,null,null,"Data"]
[{"$f":"A46","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},null,"Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"F"]
[{"$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,"F"]
[{"$f":"A48","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"BDI PAD","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-BDI PAD",null,"-","-","-",null,"F","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"F","Nome:",{"$f":"Import.RespOrçamento","v":"Luciano Cielo"}]
[null,null,null,null,null,null,null,null,"F","CREA/CAU:","RS229497"]
[null,null,null,null,null,null,null,null,"F","ART/RRT:",0]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$69=0,\"\",\"F\")","v":""},"BDI 2"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$69=0,\"\",\"F\")","v":""}]
[null,null,null,null,null,null,null,null,"","TIPO DE OBRA"]
[null,null,null,null,null,null,null,null,"","(SELECIONAR)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K1\",\"AC\")","v":"AC"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K2\",\"SG\")","v":"SG"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Risco\")","v":"Risco"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"R\")","v":"R"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"DF\")","v":"DF"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K3\",\"L\")","v":"L"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",null,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,null,null,null,null,"","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),$R$11*$R$10,0)","v":0},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[null,null,null,null,null,null,null,null,"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),4.5%,0%))","v":0},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,"","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67)))-1),4))","v":0},null,{"$f":"IF(OR($J$17=$A$146,$J$17=$A$145,AND(S69>=X69,S69<=Z69)),\"OK\",\"FORA DO INTERVALO\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,5,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67+S68)))-1),4))","v":0}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(U69<>\"ok\",\"X\",\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U69<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[null,null,null,null,null,null,null,null,"",null,null,null,"BDI =",{"$f":"IF($J57=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[null,null,null,null,null,null,null,null,"",null,null,null,null,"(1-CP-ISS-CRPB)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 30%, com a respectiva alíquota de 2%."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"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."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Observações:"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"Import.Município","v":"Tenente Portela"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2024-10-18"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"Luciano Cielo"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","RS229497"]
[null,null,null,null,null,null,null,null,"","ART/RRT:",0]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$109=0,\"\",\"F\")","v":""},"BDI 3"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$109=0,\"\",\"F\")","v":""}]
[null,null,null,null,null,null,null,null,"","TIPO DE OBRA"]
[null,null,null,null,null,null,null,null,"","(SELECIONAR)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"K1\",\"AC\")","v":"AC"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"K2\",\"SG\")","v":"SG"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Risco\")","v":"Risco"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"\",\"R\")","v":"R"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"\",\"DF\")","v":"DF"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"K3\",\"L\")","v":"L"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",null,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,null,null,null,null,"","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J97<>$A$145,COUNTA(OFFSET(S100,1,0,6))>0),$R$11*$R$10,0)","v":0},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[null,null,null,null,null,null,null,null,"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J97<>$A$145,COUNTA(OFFSET(S100,1,0,6))>0),4.5%,0%))","v":0},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,"","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J97=$A$145,0,ROUND((((1+S101+S102+S103)*(1+S104)*(1+S105)/(1-(S106+S107)))-1),4))","v":0},null,{"$f":"IF(OR($J$17=$A$146,$J$17=$A$145,AND(S109>=X109,S109<=Z109)),\"OK\",\"FORA DO INTERVALO\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,5,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J97=$A$145,0,ROUND((((1+S101+S102+S103)*(1+S104)*(1+S105)/(1-(S106+S107+S108)))-1),4))","v":0}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(U109<>\"ok\",\"X\",\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U109<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[null,null,null,null,null,null,null,null,"",null,null,null,"BDI =",{"$f":"IF($J97=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[null,null,null,null,null,null,null,null,"",null,null,null,null,"(1-CP-ISS-CRPB)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 30%, com a respectiva alíquota de 2%."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"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."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Observações:"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"Import.Município","v":"Tenente Portela"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2024-10-18"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"Luciano Cielo"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","RS229497"]
[null,null,null,null,null,null,null,null,"","ART/RRT:",0]
[]
[]
[]
[]
[]
["(SELECIONAR)"]
["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":"ORÇAMENTO","index":4,"n_rows":95,"n_cols":40,"rows_kept":95,"cut":false,"hidden":false,"merged":[[4,30,4,31],[6,14,6,15],[6,18,6,20],[6,37,10,37],[7,24,11,24],[7,25,11,25],[11,26,11,27],[6,35,10,35],[3,14,3,15],[3,18,3,23],[4,14,4,15],[4,18,4,23],[7,5,7,10],[7,11,11,11],[7,14,7,15],[7,18,7,20],[8,5,8,10],[93,14,93,16],[14,14,14,17],[80,16,80,23],[83,14,85,23],[87,14,87,23],[90,14,90,16],[88,14,88,23]]}
[null,null,null,null,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,null,null,"LOTE","Meta","Nível 2","Nível 3","Nível 4","Serviço",null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"Orçamento Licitado\",\"Orçamento Base para Licitação\")&\" - \"&import.recurso","v":"Orçamento Base para Licitação - OGU"},null,null,null,null,null,"#PUBLICO"]
[]
["Nmax",null,null,null,null,"BDI 1","BDI 2","BDI 3",0,null,null,null,null,null,"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR","APELIDO DO EMPREENDIMENTO"]
[{"$f":"MAX($C$15:$C$78)","v":3},null,null,null,null,{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$30,BDI!$S$29)","v":0.25590000000000002},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$70,BDI!$S$69)","v":0},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$110,BDI!$S$109)","v":0},null,null,null,null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},{"$f":"Import.Apelido","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)"},null,null,null,null,null,null,null,null,null,null,null,"Arredondamento"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCALIDADE SINAPI",null,"DATA BASE",{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"REGIME DE EXECUÇÃO\",\"MUNICÍPIO / UF\")","v":"MUNICÍPIO / UF"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI 1\")","v":"BDI 1"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI 2\")","v":"BDI 2"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"BDI 3\")","v":"BDI 3"},null,null,null,null,null,null,"Quantidade",true,null,null,null,"QUANTIDADES: ACOMP. POR BM",null,"PREÇO UNITÁRIO LICITADO"]
[null,null,null,null,null,{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$a5:$a$65536\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$a5:$a$65536\")","v":"'[Referência 08-2024.xlsm]Banco'!$a5:$a$65536"},null,null,null,null,null,"FILTRO",null,null,{"$f":"IF(ISERROR(INDIRECT($F$9)),\"(N/D: 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",INDIRECT($F$9))","v":"PORTO ALEGRE"},null,{"$f":"TEXT(Import.DataBase,\"mm-aa\")&IF(DESONERACAO=\"Sim\",\" (DES.)\",\" (N DES.)\")","v":"08-24 (DES.)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Projeto Estrutural de Ponte em Concreto Armado"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"Tenente Portela"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(F5,\"0,00%\"))","v":"25,59%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(G5,\"0,00%\"))","v":"0,00%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,TEXT(H5,\"0,00%\"))","v":"0,00%"},"RECURSO","SGL RECURSO",null,null,null,null,"Custo Unitáro",true]
[null,null,null,null,null,{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$d$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$d$3\")","v":"'[Referência 08-2024.xlsm]Banco'!$d$3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BDI",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERRO GERAL",null,"Preço Unitário",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF($AC$15:OFFSET($AC$78,-1,0),\"DESCRIÇÃO\")+COUNTIF($AC$15:OFFSET($AC$78,-1,0),\"UNIDADE\")+COUNTIF($AC$15:OFFSET($AC$78,-1,0),\"SEM VALOR\")>0,\"NÃO OK\",\"OK\")","v":"OK"},null,"Preço Total",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,null,null,null,null,null,"↓",null,"↓"]
["Nível E","Save Nivel","Nível C","Altura","n1","n2","n3","n4","n5","Czero","Cnível","↓","Nível","Nível Corrigido","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"Custo Unitário (sem BDI) (R$)\")","v":"Custo Unitário (sem BDI) (R$)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI\n(%)\")","v":"BDI\n(%)"},"Preço Unitário (com BDI) (R$)","Preço Total\n(R$)","↓","↓","Contrapartida (R$)","Outros (R$)","Erro de Dados","Lista Crono","Concatenação Fonte-Código","BancoDesloc","Custo Unitário Referência (R$)",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"Valor BDI Edital\",\"Valor BDI\")","v":"Valor BDI"},null,"Quantidade",null,"Preço Unitário (com BDI) (R$)","Preço Total\nLicit. (R$)","Preço Unitário Edital (R$)"]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C14=\"s\",C14=0),OFFSET(B14,-1,0),C14)","v":"Save Nivel"},{"$f":"IF(OFFSET(C14,-1,0)=\"L\",1,IF(OFFSET(C14,-1,0)=1,2,IF(OR(A14=\"s\",A14=0),\"S\",IF(AND(OFFSET(C14,-1,0)=2,A14=4),3,IF(AND(OR(OFFSET(C14,-1,0)=\"s\",OFFSET(C14,-1,0)=0),A14<>\"s\",A14>OFFSET(B14,-1,0)),OFFSET(B14,-1,0),A14)))))","v":"S"},{"$f":"IF(OR(C14=\"S\",C14=0),0,IF(ISERROR(K14),J14,SMALL(J14:K14,1)))","v":0},{"$f":"IF($C14=1,OFFSET(E14,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E14,-1,0))),OFFSET(E14,-1,0))","v":"n1"},{"$f":"IF($C14=1,0,IF($C14=2,OFFSET(F14,-1,0)+1,OFFSET(F14,-1,0)))","v":"n2"},{"$f":"IF(AND($C14<=2,$C14<>0),0,IF($C14=3,OFFSET(G14,-1,0)+1,OFFSET(G14,-1,0)))","v":"n3"},{"$f":"IF(AND($C14<=3,$C14<>0),0,IF($C14=4,OFFSET(H14,-1,0)+1,OFFSET(H14,-1,0)))","v":"n4"},{"$f":"IF(AND($C14<=4,$C14<>0),0,IF(AND($C14=\"S\",$X14>0),OFFSET(I14,-1,0)+1,OFFSET(I14,-1,0)))","v":"n5"},{"$f":"IF(OR($C14=\"S\",$C14=0),0,MATCH(0,OFFSET($D14,1,$C14,ROW($C$78)-ROW($C14)),0))","v":0},{"$f":"IF(OR($C14=\"S\",$C14=0),0,MATCH(OFFSET($D14,0,$C14)+IF($C14<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E14)),OFFSET($D14,1,$C14,ROW($C$78)-ROW($C14)),0))","v":0},{"$f":"IF(OR($X14>0,$C14=1,$C14=2,$C14=3,$C14=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C14=1)+4*(C14=2)+8*(C14=3)+16*(C14=4)+32*(C14=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C14=0,$L14=\"\"),\"-\",CONCATENATE(E14&\".\",IF(AND($A$5>=2,$C14>=2),F14&\".\",\"\"),IF(AND($A$5>=3,$C14>=3),G14&\".\",\"\"),IF(AND($A$5>=4,$C14>=4),H14&\".\",\"\"),IF($C14=\"S\",I14&\".\",\"\")))","v":"-"},"SINAPI",null,{"$f":"IF($C14=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Sem Código)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T14)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C14=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH14),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C14=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X14)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X14)-ROW($X$15),-1))),IF($C14=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C14=\"S\",$X14>0),IF(ISBLANK($Y14),\"RA\",LEFT($Y14,2)),\"\")","v":""},{"$f":"IF($C14=\"S\",IF($Z14=\"CP\",$X14,IF($Z14=\"RA\",(($X14)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C14=\"S\",IF($Z14=\"OU\",ROUND($X14,2),0),SomaAgrup)","v":0},{"$f":"IF($N14=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C14=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X14<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG14<>\"\",$AG14>0,ORÇAMENTO.CustoUnitario>$AG14),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN14)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C14<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD14,-1,0))+IF($C14<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E14,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C14=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C14<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,{"$f":"$X14","v":0},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH14),2)","v":0}]
[0,null,"L",{"$f":"COUNTA(OFFSET(D15,1,0):D$78)","v":62},0,null,null,null,null,null,null,"F",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"Projeto Estrutural de Ponte em Concreto Armado"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(OFFSET($C15,1,0,ROW(X78)-ROW(X15)-1),\"S\",OFFSET(X15,1,0,ROW(X78)-ROW(X15)-1))","v":519915.03},null,{"$f":"IF(AND($C15=\"S\",$X15>0),LEFT($Y15,2),\"\")","v":""},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AA78)-ROW(AA15)-1),\"S\",OFFSET(AA15,1,0,ROW(AA78)-ROW(AA15)-1))","v":519915.03},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AB78)-ROW(AB15)-1),\"S\",OFFSET(AB15,1,0,ROW(AB78)-ROW(AB15)-1))","v":0},null,null,null,null,null,null,null,null,null,null,519915.03]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$f":"IF(OR(C16=\"s\",C16=0),OFFSET(B16,-1,0),C16)","v":1},{"$f":"IF(OFFSET(C16,-1,0)=\"L\",1,IF(OFFSET(C16,-1,0)=1,2,IF(OR(A16=\"s\",A16=0),\"S\",IF(AND(OFFSET(C16,-1,0)=2,A16=4),3,IF(AND(OR(OFFSET(C16,-1,0)=\"s\",OFFSET(C16,-1,0)=0),A16<>\"s\",A16>OFFSET(B16,-1,0)),OFFSET(B16,-1,0),A16)))))","v":1},{"$f":"IF(OR(C16=\"S\",C16=0),0,IF(ISERROR(K16),J16,SMALL(J16:K16,1)))","v":62},{"$f":"IF($C16=1,OFFSET(E16,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E16,-1,0))),OFFSET(E16,-1,0))","v":1},{"$f":"IF($C16=1,0,IF($C16=2,OFFSET(F16,-1,0)+1,OFFSET(F16,-1,0)))","v":0},{"$f":"IF(AND($C16<=2,$C16<>0),0,IF($C16=3,OFFSET(G16,-1,0)+1,OFFSET(G16,-1,0)))","v":0},{"$f":"IF(AND($C16<=3,$C16<>0),0,IF($C16=4,OFFSET(H16,-1,0)+1,OFFSET(H16,-1,0)))","v":0},{"$f":"IF(AND($C16<=4,$C16<>0),0,IF(AND($C16=\"S\",$X16>0),OFFSET(I16,-1,0)+1,OFFSET(I16,-1,0)))","v":0},{"$f":"IF(OR($C16=\"S\",$C16=0),0,MATCH(0,OFFSET($D16,1,$C16,ROW($C$78)-ROW($C16)),0))","v":62},{"$f":"IF(OR($C16=\"S\",$C16=0),0,MATCH(OFFSET($D16,0,$C16)+IF($C16<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E16)),OFFSET($D16,1,$C16,ROW($C$78)-ROW($C16)),0))","v":{"$error":"#N/A"}},{"$f":"IF(OR($X16>0,$C16=1,$C16=2,$C16=3,$C16=4),\"F\",\"\")","v":"F"},"Meta",{"$f":"CHOOSE(1+LOG(1+2*(C16=1)+4*(C16=2)+8*(C16=3)+16*(C16=4)+32*(C16=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Meta"},{"$f":"IF(OR($C16=0,$L16=\"\"),\"-\",CONCATENATE(E16&\".\",IF(AND($A$5>=2,$C16>=2),F16&\".\",\"\"),IF(AND($A$5>=3,$C16>=3),G16&\".\",\"\"),IF(AND($A$5>=4,$C16>=4),H16&\".\",\"\"),IF($C16=\"S\",I16&\".\",\"\")))","v":"1."},"SINAPI",null,"Ponte Sobre o Rio Lajeado Burro Magro",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T16)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C16=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH16),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C16=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X16)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X16)-ROW($X$15),-1))),IF($C16=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":519915.03},"RA",{"$f":"IF(AND($C16=\"S\",$X16>0),IF(ISBLANK($Y16),\"RA\",LEFT($Y16,2)),\"\")","v":""},{"$f":"IF($C16=\"S\",IF($Z16=\"CP\",$X16,IF($Z16=\"RA\",(($X16)*QCI!$AA$3),0)),SomaAgrup)","v":519915.03},{"$f":"IF($C16=\"S\",IF($Z16=\"OU\",ROUND($X16,2),0),SomaAgrup)","v":0},{"$f":"IF($N16=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C16=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X16<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG16<>\"\",$AG16>0,ORÇAMENTO.CustoUnitario>$AG16),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN16)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C16<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD16,-1,0))+IF($C16<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E16,-1,0)))),\"\")","v":1},{"$f":"IF(AND($C16=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C16<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,519915.03,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH16),2)","v":0}]
[2,2,2,6,{"$f":"IF($C17=1,OFFSET(E17,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E17,-1,0))),OFFSET(E17,-1,0))","v":1},1,0,0,0,61,{"$f":"IF(OR($C17=\"S\",$C17=0),0,MATCH(OFFSET($D17,0,$C17)+IF($C17<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E17)),OFFSET($D17,1,$C17,ROW($C$78)-ROW($C17)),0))","v":6},"F","Nível 2","Nível 2","1.1.","SINAPI",null,"Serviços Iniciais",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T17)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C17=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH17),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C17=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X17)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X17)-ROW($X$15),-1))),IF($C17=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":28474.73},"RA","",{"$f":"IF($C17=\"S\",IF($Z17=\"CP\",$X17,IF($Z17=\"RA\",(($X17)*QCI!$AA$3),0)),SomaAgrup)","v":28474.73},0,{"$f":"IF($N17=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C17=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X17<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG17<>\"\",$AG17>0,ORÇAMENTO.CustoUnitario>$AG17),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN17)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C17<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD17,-1,0))+IF($C17<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E17,-1,0)))),\"\")","v":2},{"$f":"IF(AND($C17=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C17<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,28474.73,0]
["S",2,"S",0,{"$f":"IF($C18=1,OFFSET(E18,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E18,-1,0))),OFFSET(E18,-1,0))","v":1},1,0,0,1,0,{"$f":"IF(OR($C18=\"S\",$C18=0),0,MATCH(OFFSET($D18,0,$C18)+IF($C18<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E18)),OFFSET($D18,1,$C18,ROW($C$78)-ROW($C18)),0))","v":0},"F","Serviço","Serviço","1.1.0.1.","SINAPI","103689",{"$f":"IF($C18=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"FORNECIMENTO E INSTALAÇÃO DE PLACA DE OBRA COM CHAPA GALVANIZADA E ESTRUTURA DE MADEIRA. AF_03/2022_PS"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T18)-ROW(T$15),0)","v":6.48},{"$f":"AG18","v":455.76},"BDI 1",{"$f":"IF($C18=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH18),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":572.39},{"$f":"IF($C18=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X18)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X18)-ROW($X$15),-1))),IF($C18=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3709.09},"RA","RA",{"$f":"IF($C18=\"S\",IF($Z18=\"CP\",$X18,IF($Z18=\"RA\",(($X18)*QCI!$AA$3),0)),SomaAgrup)","v":3709.09},0,{"$f":"IF($N18=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C18=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X18<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG18<>\"\",$AG18>0,ORÇAMENTO.CustoUnitario>$AG18),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN18)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C18<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD18,-1,0))+IF($C18<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E18,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C18=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 103689"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C18<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":10982},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":455.76},0.25590000000000002,null,null,null,null,3709.09,572.39]
["S",2,"S",0,{"$f":"IF($C19=1,OFFSET(E19,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E19,-1,0))),OFFSET(E19,-1,0))","v":1},1,0,0,2,0,{"$f":"IF(OR($C19=\"S\",$C19=0),0,MATCH(OFFSET($D19,0,$C19)+IF($C19<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E19)),OFFSET($D19,1,$C19,ROW($C$78)-ROW($C19)),0))","v":0},"F","Serviço","Serviço","1.1.0.2.","SINAPI-I","10775",{"$f":"IF($C19=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"LOCACAO DE CONTAINER 2,30 X 6,00 M, ALT. 2,50 M, COM 1 SANITARIO, PARA ESCRITORIO, COMPLETO, SEM DIVISORIAS INTERNAS (NAO INCLUI MOBILIZACAO/DESMOBILIZACAO)                                                                                                                                                                                                                                                                                                                                              "},{"$f":"REFERENCIA.Unidade","v":"MES   "},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T19)-ROW(T$15),0)","v":6},{"$f":"AG19","v":1000},"BDI 1",{"$f":"IF($C19=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH19),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1255.9000000000001},{"$f":"IF($C19=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X19)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X19)-ROW($X$15),-1))),IF($C19=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":7535.4},"RA","RA",{"$f":"IF($C19=\"S\",IF($Z19=\"CP\",$X19,IF($Z19=\"RA\",(($X19)*QCI!$AA$3),0)),SomaAgrup)","v":7535.4},0,{"$f":"IF($N19=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C19=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X19<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG19<>\"\",$AG19>0,ORÇAMENTO.CustoUnitario>$AG19),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN19)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C19<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD19,-1,0))+IF($C19<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E19,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C19=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 10775"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C19<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2581},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":1000},0.25590000000000002,null,null,null,null,7535.4,1255.9000000000001]
["S",2,"S",0,{"$f":"IF($C20=1,OFFSET(E20,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E20,-1,0))),OFFSET(E20,-1,0))","v":1},1,0,0,3,0,{"$f":"IF(OR($C20=\"S\",$C20=0),0,MATCH(OFFSET($D20,0,$C20)+IF($C20<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E20)),OFFSET($D20,1,$C20,ROW($C$78)-ROW($C20)),0))","v":0},"F","Serviço","Serviço","1.1.0.3.","SINAPI","98524",{"$f":"IF($C20=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"LIMPEZA MANUAL DE VEGETAÇÃO EM TERRENO COM ENXADA. AF_03/2024"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T20)-ROW(T$15),0)","v":70},4.4000000000000004,"BDI 1",{"$f":"IF($C20=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH20),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":5.53},{"$f":"IF($C20=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X20)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X20)-ROW($X$15),-1))),IF($C20=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":387.1},"RA","RA",{"$f":"IF($C20=\"S\",IF($Z20=\"CP\",$X20,IF($Z20=\"RA\",(($X20)*QCI!$AA$3),0)),SomaAgrup)","v":387.1},0,{"$f":"IF($N20=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C20=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X20<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG20<>\"\",$AG20>0,ORÇAMENTO.CustoUnitario>$AG20),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN20)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C20<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD20,-1,0))+IF($C20<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E20,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C20=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 98524"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C20<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":12071},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":4.4000000000000004},0.25590000000000002,null,null,null,null,387.1,5.53]
["S",2,"S",0,{"$f":"IF($C21=1,OFFSET(E21,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E21,-1,0))),OFFSET(E21,-1,0))","v":1},1,0,0,4,0,{"$f":"IF(OR($C21=\"S\",$C21=0),0,MATCH(OFFSET($D21,0,$C21)+IF($C21<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E21)),OFFSET($D21,1,$C21,ROW($C$78)-ROW($C21)),0))","v":0},"F","Serviço","Serviço","1.1.0.4.","SINAPI","99059",{"$f":"IF($C21=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"LOCAÇÃO CONVENCIONAL DE OBRA, UTILIZANDO GABARITO DE TÁBUAS CORRIDAS PONTALETADAS A CADA 2,00M -  2 UTILIZAÇÕES. AF_03/2024"},{"$f":"REFERENCIA.Unidade","v":"M"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T21)-ROW(T$15),0)","v":50},52.91,"BDI 1",{"$f":"IF($C21=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH21),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":66.45},{"$f":"IF($C21=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X21)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X21)-ROW($X$15),-1))),IF($C21=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3322.5},"RA","RA",{"$f":"IF($C21=\"S\",IF($Z21=\"CP\",$X21,IF($Z21=\"RA\",(($X21)*QCI!$AA$3),0)),SomaAgrup)","v":3322.5},0,{"$f":"IF($N21=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C21=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X21<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG21<>\"\",$AG21>0,ORÇAMENTO.CustoUnitario>$AG21),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN21)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C21<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD21,-1,0))+IF($C21<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E21,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C21=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 99059"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C21<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":11900},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":52.91},0.25590000000000002,null,null,null,null,3322.5,66.45]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C22=\"s\",C22=0),OFFSET(B22,-1,0),C22)","v":2},{"$f":"IF(OFFSET(C22,-1,0)=\"L\",1,IF(OFFSET(C22,-1,0)=1,2,IF(OR(A22=\"s\",A22=0),\"S\",IF(AND(OFFSET(C22,-1,0)=2,A22=4),3,IF(AND(OR(OFFSET(C22,-1,0)=\"s\",OFFSET(C22,-1,0)=0),A22<>\"s\",A22>OFFSET(B22,-1,0)),OFFSET(B22,-1,0),A22)))))","v":"S"},{"$f":"IF(OR(C22=\"S\",C22=0),0,IF(ISERROR(K22),J22,SMALL(J22:K22,1)))","v":0},{"$f":"IF($C22=1,OFFSET(E22,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E22,-1,0))),OFFSET(E22,-1,0))","v":1},{"$f":"IF($C22=1,0,IF($C22=2,OFFSET(F22,-1,0)+1,OFFSET(F22,-1,0)))","v":1},{"$f":"IF(AND($C22<=2,$C22<>0),0,IF($C22=3,OFFSET(G22,-1,0)+1,OFFSET(G22,-1,0)))","v":0},{"$f":"IF(AND($C22<=3,$C22<>0),0,IF($C22=4,OFFSET(H22,-1,0)+1,OFFSET(H22,-1,0)))","v":0},{"$f":"IF(AND($C22<=4,$C22<>0),0,IF(AND($C22=\"S\",$X22>0),OFFSET(I22,-1,0)+1,OFFSET(I22,-1,0)))","v":5},0,{"$f":"IF(OR($C22=\"S\",$C22=0),0,MATCH(OFFSET($D22,0,$C22)+IF($C22<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E22)),OFFSET($D22,1,$C22,ROW($C$78)-ROW($C22)),0))","v":0},{"$f":"IF(OR($X22>0,$C22=1,$C22=2,$C22=3,$C22=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C22=1)+4*(C22=2)+8*(C22=3)+16*(C22=4)+32*(C22=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C22=0,$L22=\"\"),\"-\",CONCATENATE(E22&\".\",IF(AND($A$5>=2,$C22>=2),F22&\".\",\"\"),IF(AND($A$5>=3,$C22>=3),G22&\".\",\"\"),IF(AND($A$5>=4,$C22>=4),H22&\".\",\"\"),IF($C22=\"S\",I22&\".\",\"\")))","v":"1.1.0.5."},"SINAPI","93415",{"$f":"IF($C22=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"GERADOR PORTÁTIL MONOFÁSICO, POTÊNCIA 5500 VA, MOTOR A GASOLINA, POTÊNCIA DO MOTOR 13 CV - CHP DIURNO. AF_03/2016"},{"$f":"REFERENCIA.Unidade","v":"CHP"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T22)-ROW(T$15),0)","v":672},16.02,"BDI 1",{"$f":"IF($C22=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH22),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":20.12},{"$f":"IF($C22=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X22)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X22)-ROW($X$15),-1))),IF($C22=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":13520.64},"RA",{"$f":"IF(AND($C22=\"S\",$X22>0),IF(ISBLANK($Y22),\"RA\",LEFT($Y22,2)),\"\")","v":"RA"},{"$f":"IF($C22=\"S\",IF($Z22=\"CP\",$X22,IF($Z22=\"RA\",(($X22)*QCI!$AA$3),0)),SomaAgrup)","v":13520.64},{"$f":"IF($C22=\"S\",IF($Z22=\"OU\",ROUND($X22,2),0),SomaAgrup)","v":0},{"$f":"IF($N22=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C22=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X22<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG22<>\"\",$AG22>0,ORÇAMENTO.CustoUnitario>$AG22),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN22)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C22<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD22,-1,0))+IF($C22<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E22,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C22=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 93415"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C22<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5465},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":16.02},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,13520.64,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH22),2)","v":20.12}]
[2,{"$f":"IF(OR(C23=\"s\",C23=0),OFFSET(B23,-1,0),C23)","v":2},{"$f":"IF(OFFSET(C23,-1,0)=\"L\",1,IF(OFFSET(C23,-1,0)=1,2,IF(OR(A23=\"s\",A23=0),\"S\",IF(AND(OFFSET(C23,-1,0)=2,A23=4),3,IF(AND(OR(OFFSET(C23,-1,0)=\"s\",OFFSET(C23,-1,0)=0),A23<>\"s\",A23>OFFSET(B23,-1,0)),OFFSET(B23,-1,0),A23)))))","v":2},{"$f":"IF(OR(C23=\"S\",C23=0),0,IF(ISERROR(K23),J23,SMALL(J23:K23,1)))","v":2},{"$f":"IF($C23=1,OFFSET(E23,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E23,-1,0))),OFFSET(E23,-1,0))","v":1},{"$f":"IF($C23=1,0,IF($C23=2,OFFSET(F23,-1,0)+1,OFFSET(F23,-1,0)))","v":2},{"$f":"IF(AND($C23<=2,$C23<>0),0,IF($C23=3,OFFSET(G23,-1,0)+1,OFFSET(G23,-1,0)))","v":0},{"$f":"IF(AND($C23<=3,$C23<>0),0,IF($C23=4,OFFSET(H23,-1,0)+1,OFFSET(H23,-1,0)))","v":0},{"$f":"IF(AND($C23<=4,$C23<>0),0,IF(AND($C23=\"S\",$X23>0),OFFSET(I23,-1,0)+1,OFFSET(I23,-1,0)))","v":0},55,{"$f":"IF(OR($C23=\"S\",$C23=0),0,MATCH(OFFSET($D23,0,$C23)+IF($C23<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E23)),OFFSET($D23,1,$C23,ROW($C$78)-ROW($C23)),0))","v":2},{"$f":"IF(OR($X23>0,$C23=1,$C23=2,$C23=3,$C23=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C23=1)+4*(C23=2)+8*(C23=3)+16*(C23=4)+32*(C23=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$f":"IF(OR($C23=0,$L23=\"\"),\"-\",CONCATENATE(E23&\".\",IF(AND($A$5>=2,$C23>=2),F23&\".\",\"\"),IF(AND($A$5>=3,$C23>=3),G23&\".\",\"\"),IF(AND($A$5>=4,$C23>=4),H23&\".\",\"\"),IF($C23=\"S\",I23&\".\",\"\")))","v":"1.2."},"SINAPI",null,"Ensecadeira com enroncamento de pedras",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T23)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C23=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH23),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C23=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X23)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X23)-ROW($X$15),-1))),IF($C23=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1836.95},"RA",{"$f":"IF(AND($C23=\"S\",$X23>0),IF(ISBLANK($Y23),\"RA\",LEFT($Y23,2)),\"\")","v":""},{"$f":"IF($C23=\"S\",IF($Z23=\"CP\",$X23,IF($Z23=\"RA\",(($X23)*QCI!$AA$3),0)),SomaAgrup)","v":1836.95},0,{"$f":"IF($N23=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C23=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X23<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG23<>\"\",$AG23>0,ORÇAMENTO.CustoUnitario>$AG23),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN23)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C23<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD23,-1,0))+IF($C23<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E23,-1,0)))),\"\")","v":3},{"$f":"IF(AND($C23=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C23<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,1836.95,0]
["S",2,"S",0,{"$f":"IF($C24=1,OFFSET(E24,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E24,-1,0))),OFFSET(E24,-1,0))","v":1},2,0,0,1,0,{"$f":"IF(OR($C24=\"S\",$C24=0),0,MATCH(OFFSET($D24,0,$C24)+IF($C24<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E24)),OFFSET($D24,1,$C24,ROW($C$78)-ROW($C24)),0))","v":0},"F","Serviço","Serviço","1.2.0.1.","SICRO","1505860",{"$f":"IF($C24=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Enrocamento de pedra jogada - pedra de mão comercial - fornecimento e assentamento"},{"$f":"REFERENCIA.Unidade","v":"m³"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T24)-ROW(T$15),0)","v":8.64},{"$f":"AG24","v":169.29},"BDI 1",{"$f":"IF($C24=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH24),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":212.61},{"$f":"IF($C24=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X24)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X24)-ROW($X$15),-1))),IF($C24=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1836.95},"RA","RA",{"$f":"IF($C24=\"S\",IF($Z24=\"CP\",$X24,IF($Z24=\"RA\",(($X24)*QCI!$AA$3),0)),SomaAgrup)","v":1836.95},0,{"$f":"IF($N24=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C24=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X24<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG24<>\"\",$AG24>0,ORÇAMENTO.CustoUnitario>$AG24),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN24)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C24<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD24,-1,0))+IF($C24<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E24,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C24=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 1505860"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C24<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE24,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE24,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":14179},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":169.29},0.25590000000000002,null,null,null,null,1836.95,212.61]
[2,{"$f":"IF(OR(C25=\"s\",C25=0),OFFSET(B25,-1,0),C25)","v":2},{"$f":"IF(OFFSET(C25,-1,0)=\"L\",1,IF(OFFSET(C25,-1,0)=1,2,IF(OR(A25=\"s\",A25=0),\"S\",IF(AND(OFFSET(C25,-1,0)=2,A25=4),3,IF(AND(OR(OFFSET(C25,-1,0)=\"s\",OFFSET(C25,-1,0)=0),A25<>\"s\",A25>OFFSET(B25,-1,0)),OFFSET(B25,-1,0),A25)))))","v":2},{"$f":"IF(OR(C25=\"S\",C25=0),0,IF(ISERROR(K25),J25,SMALL(J25:K25,1)))","v":3},{"$f":"IF($C25=1,OFFSET(E25,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E25,-1,0))),OFFSET(E25,-1,0))","v":1},{"$f":"IF($C25=1,0,IF($C25=2,OFFSET(F25,-1,0)+1,OFFSET(F25,-1,0)))","v":3},{"$f":"IF(AND($C25<=2,$C25<>0),0,IF($C25=3,OFFSET(G25,-1,0)+1,OFFSET(G25,-1,0)))","v":0},{"$f":"IF(AND($C25<=3,$C25<>0),0,IF($C25=4,OFFSET(H25,-1,0)+1,OFFSET(H25,-1,0)))","v":0},{"$f":"IF(AND($C25<=4,$C25<>0),0,IF(AND($C25=\"S\",$X25>0),OFFSET(I25,-1,0)+1,OFFSET(I25,-1,0)))","v":0},53,{"$f":"IF(OR($C25=\"S\",$C25=0),0,MATCH(OFFSET($D25,0,$C25)+IF($C25<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E25)),OFFSET($D25,1,$C25,ROW($C$78)-ROW($C25)),0))","v":3},{"$f":"IF(OR($X25>0,$C25=1,$C25=2,$C25=3,$C25=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C25=1)+4*(C25=2)+8*(C25=3)+16*(C25=4)+32*(C25=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$f":"IF(OR($C25=0,$L25=\"\"),\"-\",CONCATENATE(E25&\".\",IF(AND($A$5>=2,$C25>=2),F25&\".\",\"\"),IF(AND($A$5>=3,$C25>=3),G25&\".\",\"\"),IF(AND($A$5>=4,$C25>=4),H25&\".\",\"\"),IF($C25=\"S\",I25&\".\",\"\")))","v":"1.3."},"SINAPI",null,"Demolição das contenções existentes",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T25)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C25=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH25),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C25=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X25)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X25)-ROW($X$15),-1))),IF($C25=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2857.51},"RA",{"$f":"IF(AND($C25=\"S\",$X25>0),IF(ISBLANK($Y25),\"RA\",LEFT($Y25,2)),\"\")","v":""},{"$f":"IF($C25=\"S\",IF($Z25=\"CP\",$X25,IF($Z25=\"RA\",(($X25)*QCI!$AA$3),0)),SomaAgrup)","v":2857.5099999999998},0,{"$f":"IF($N25=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C25=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X25<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG25<>\"\",$AG25>0,ORÇAMENTO.CustoUnitario>$AG25),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN25)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C25<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD25,-1,0))+IF($C25<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E25,-1,0)))),\"\")","v":4},{"$f":"IF(AND($C25=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C25<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,2857.51,0]
["S",2,"S",0,{"$f":"IF($C26=1,OFFSET(E26,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E26,-1,0))),OFFSET(E26,-1,0))","v":1},3,0,0,1,0,{"$f":"IF(OR($C26=\"S\",$C26=0),0,MATCH(OFFSET($D26,0,$C26)+IF($C26<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E26)),OFFSET($D26,1,$C26,ROW($C$78)-ROW($C26)),0))","v":0},"F","Serviço","Serviço","1.3.0.1.","SICRO","1600436",{"$f":"IF($C26=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Demolição manual de concreto simples"},{"$f":"REFERENCIA.Unidade","v":"m³"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T26)-ROW(T$15),0)","v":5.4},{"$f":"AG26","v":400.19},"BDI 1",{"$f":"IF($C26=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH26),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":502.6},{"$f":"IF($C26=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X26)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X26)-ROW($X$15),-1))),IF($C26=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2714.04},"RA","RA",{"$f":"IF($C26=\"S\",IF($Z26=\"CP\",$X26,IF($Z26=\"RA\",(($X26)*QCI!$AA$3),0)),SomaAgrup)","v":2714.04},0,{"$f":"IF($N26=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C26=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X26<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG26<>\"\",$AG26>0,ORÇAMENTO.CustoUnitario>$AG26),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN26)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C26<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD26,-1,0))+IF($C26<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E26,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C26=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 1600436"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C26<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":14215},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":400.19},0.25590000000000002,null,null,null,null,2714.04,502.6]
["S",2,"S",0,{"$f":"IF($C27=1,OFFSET(E27,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E27,-1,0))),OFFSET(E27,-1,0))","v":1},3,0,0,2,0,{"$f":"IF(OR($C27=\"S\",$C27=0),0,MATCH(OFFSET($D27,0,$C27)+IF($C27<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E27)),OFFSET($D27,1,$C27,ROW($C$78)-ROW($C27)),0))","v":0},"F","Serviço","Serviço","1.3.0.2.","SICRO","5914329",{"$f":"IF($C27=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Transporte com caminhão basculante de 6 m³ - rodovia em revestimento primário"},{"$f":"REFERENCIA.Unidade","v":"tkm"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T27)-ROW(T$15),0)","v":116.64},{"$f":"AG27","v":0.98},"BDI 1",{"$f":"IF($C27=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH27),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1.23},{"$f":"IF($C27=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X27)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X27)-ROW($X$15),-1))),IF($C27=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":143.47},"RA","RA",{"$f":"IF($C27=\"S\",IF($Z27=\"CP\",$X27,IF($Z27=\"RA\",(($X27)*QCI!$AA$3),0)),SomaAgrup)","v":143.47},0,{"$f":"IF($N27=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C27=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X27<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG27<>\"\",$AG27>0,ORÇAMENTO.CustoUnitario>$AG27),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN27)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C27<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD27,-1,0))+IF($C27<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E27,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C27=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 5914329"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C27<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":18350},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0.98},0.25590000000000002,null,null,null,null,143.47,1.23]
[2,2,2,14,{"$f":"IF($C28=1,OFFSET(E28,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E28,-1,0))),OFFSET(E28,-1,0))","v":1},4,0,0,0,50,{"$f":"IF(OR($C28=\"S\",$C28=0),0,MATCH(OFFSET($D28,0,$C28)+IF($C28<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E28)),OFFSET($D28,1,$C28,ROW($C$78)-ROW($C28)),0))","v":14},"F","Nível 2","Nível 2","1.4.","SINAPI",null,"Infraestrutura",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T28)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C28=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH28),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C28=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X28)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X28)-ROW($X$15),-1))),IF($C28=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":40591.769999999997},"RA","",{"$f":"IF($C28=\"S\",IF($Z28=\"CP\",$X28,IF($Z28=\"RA\",(($X28)*QCI!$AA$3),0)),SomaAgrup)","v":40591.769999999997},0,{"$f":"IF($N28=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C28=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X28<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG28<>\"\",$AG28>0,ORÇAMENTO.CustoUnitario>$AG28),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN28)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C28<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD28,-1,0))+IF($C28<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E28,-1,0)))),\"\")","v":5},{"$f":"IF(AND($C28=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C28<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,40591.769999999997,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":3},{"$f":"IF(OR(C29=\"s\",C29=0),OFFSET(B29,-1,0),C29)","v":3},{"$f":"IF(OFFSET(C29,-1,0)=\"L\",1,IF(OFFSET(C29,-1,0)=1,2,IF(OR(A29=\"s\",A29=0),\"S\",IF(AND(OFFSET(C29,-1,0)=2,A29=4),3,IF(AND(OR(OFFSET(C29,-1,0)=\"s\",OFFSET(C29,-1,0)=0),A29<>\"s\",A29>OFFSET(B29,-1,0)),OFFSET(B29,-1,0),A29)))))","v":3},{"$f":"IF(OR(C29=\"S\",C29=0),0,IF(ISERROR(K29),J29,SMALL(J29:K29,1)))","v":2},{"$f":"IF($C29=1,OFFSET(E29,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E29,-1,0))),OFFSET(E29,-1,0))","v":1},{"$f":"IF($C29=1,0,IF($C29=2,OFFSET(F29,-1,0)+1,OFFSET(F29,-1,0)))","v":4},{"$f":"IF(AND($C29<=2,$C29<>0),0,IF($C29=3,OFFSET(G29,-1,0)+1,OFFSET(G29,-1,0)))","v":1},{"$f":"IF(AND($C29<=3,$C29<>0),0,IF($C29=4,OFFSET(H29,-1,0)+1,OFFSET(H29,-1,0)))","v":0},{"$f":"IF(AND($C29<=4,$C29<>0),0,IF(AND($C29=\"S\",$X29>0),OFFSET(I29,-1,0)+1,OFFSET(I29,-1,0)))","v":0},13,{"$f":"IF(OR($C29=\"S\",$C29=0),0,MATCH(OFFSET($D29,0,$C29)+IF($C29<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E29)),OFFSET($D29,1,$C29,ROW($C$78)-ROW($C29)),0))","v":2},{"$f":"IF(OR($X29>0,$C29=1,$C29=2,$C29=3,$C29=4),\"F\",\"\")","v":"F"},"Nível 3",{"$f":"CHOOSE(1+LOG(1+2*(C29=1)+4*(C29=2)+8*(C29=3)+16*(C29=4)+32*(C29=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 3"},{"$f":"IF(OR($C29=0,$L29=\"\"),\"-\",CONCATENATE(E29&\".\",IF(AND($A$5>=2,$C29>=2),F29&\".\",\"\"),IF(AND($A$5>=3,$C29>=3),G29&\".\",\"\"),IF(AND($A$5>=4,$C29>=4),H29&\".\",\"\"),IF($C29=\"S\",I29&\".\",\"\")))","v":"1.4.1."},"SINAPI",null,"Preparo das fundações",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T29)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C29=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH29),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C29=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X29)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X29)-ROW($X$15),-1))),IF($C29=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":6155.63},"RA",{"$f":"IF(AND($C29=\"S\",$X29>0),IF(ISBLANK($Y29),\"RA\",LEFT($Y29,2)),\"\")","v":""},{"$f":"IF($C29=\"S\",IF($Z29=\"CP\",$X29,IF($Z29=\"RA\",(($X29)*QCI!$AA$3),0)),SomaAgrup)","v":6155.63},{"$f":"IF($C29=\"S\",IF($Z29=\"OU\",ROUND($X29,2),0),SomaAgrup)","v":0},{"$f":"IF($N29=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C29=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X29<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG29<>\"\",$AG29>0,ORÇAMENTO.CustoUnitario>$AG29),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN29)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C29<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD29,-1,0))+IF($C29<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E29,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C29=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C29<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,6155.63,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH29),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C30=1,OFFSET(E30,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E30,-1,0))),OFFSET(E30,-1,0))","v":1},4,1,0,1,0,{"$f":"IF(OR($C30=\"S\",$C30=0),0,MATCH(OFFSET($D30,0,$C30)+IF($C30<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E30)),OFFSET($D30,1,$C30,ROW($C$78)-ROW($C30)),0))","v":0},"F","Serviço","Serviço","1.4.1.1.","SINAPI","96521",{"$f":"IF($C30=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ESCAVAÇÃO MECANIZADA PARA BLOCO DE COROAMENTO OU SAPATA COM RETROESCAVADEIRA (INCLUINDO ESCAVAÇÃO PARA COLOCAÇÃO DE FÔRMAS). AF_01/2024"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T30)-ROW(T$15),0)","v":122.5},{"$f":"AG30","v":40.01},"BDI 1",{"$f":"IF($C30=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH30),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":50.25},{"$f":"IF($C30=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X30)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X30)-ROW($X$15),-1))),IF($C30=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":6155.63},"RA","RA",{"$f":"IF($C30=\"S\",IF($Z30=\"CP\",$X30,IF($Z30=\"RA\",(($X30)*QCI!$AA$3),0)),SomaAgrup)","v":6155.63},0,{"$f":"IF($N30=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C30=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X30<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG30<>\"\",$AG30>0,ORÇAMENTO.CustoUnitario>$AG30),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN30)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C30<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD30,-1,0))+IF($C30<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E30,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C30=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96521"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C30<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE30,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE30,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":10512},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":40.01},0.25590000000000002,null,null,null,null,6155.63,50.25]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":3},{"$f":"IF(OR(C31=\"s\",C31=0),OFFSET(B31,-1,0),C31)","v":3},{"$f":"IF(OFFSET(C31,-1,0)=\"L\",1,IF(OFFSET(C31,-1,0)=1,2,IF(OR(A31=\"s\",A31=0),\"S\",IF(AND(OFFSET(C31,-1,0)=2,A31=4),3,IF(AND(OR(OFFSET(C31,-1,0)=\"s\",OFFSET(C31,-1,0)=0),A31<>\"s\",A31>OFFSET(B31,-1,0)),OFFSET(B31,-1,0),A31)))))","v":3},{"$f":"IF(OR(C31=\"S\",C31=0),0,IF(ISERROR(K31),J31,SMALL(J31:K31,1)))","v":6},{"$f":"IF($C31=1,OFFSET(E31,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E31,-1,0))),OFFSET(E31,-1,0))","v":1},{"$f":"IF($C31=1,0,IF($C31=2,OFFSET(F31,-1,0)+1,OFFSET(F31,-1,0)))","v":4},{"$f":"IF(AND($C31<=2,$C31<>0),0,IF($C31=3,OFFSET(G31,-1,0)+1,OFFSET(G31,-1,0)))","v":2},{"$f":"IF(AND($C31<=3,$C31<>0),0,IF($C31=4,OFFSET(H31,-1,0)+1,OFFSET(H31,-1,0)))","v":0},{"$f":"IF(AND($C31<=4,$C31<>0),0,IF(AND($C31=\"S\",$X31>0),OFFSET(I31,-1,0)+1,OFFSET(I31,-1,0)))","v":0},11,{"$f":"IF(OR($C31=\"S\",$C31=0),0,MATCH(OFFSET($D31,0,$C31)+IF($C31<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E31)),OFFSET($D31,1,$C31,ROW($C$78)-ROW($C31)),0))","v":6},{"$f":"IF(OR($X31>0,$C31=1,$C31=2,$C31=3,$C31=4),\"F\",\"\")","v":"F"},"Nível 3",{"$f":"CHOOSE(1+LOG(1+2*(C31=1)+4*(C31=2)+8*(C31=3)+16*(C31=4)+32*(C31=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 3"},{"$f":"IF(OR($C31=0,$L31=\"\"),\"-\",CONCATENATE(E31&\".\",IF(AND($A$5>=2,$C31>=2),F31&\".\",\"\"),IF(AND($A$5>=3,$C31>=3),G31&\".\",\"\"),IF(AND($A$5>=4,$C31>=4),H31&\".\",\"\"),IF($C31=\"S\",I31&\".\",\"\")))","v":"1.4.2."},"SINAPI",null,"Sapatas",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T31)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C31=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH31),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C31=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X31)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X31)-ROW($X$15),-1))),IF($C31=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":30160.3},"RA",{"$f":"IF(AND($C31=\"S\",$X31>0),IF(ISBLANK($Y31),\"RA\",LEFT($Y31,2)),\"\")","v":""},{"$f":"IF($C31=\"S\",IF($Z31=\"CP\",$X31,IF($Z31=\"RA\",(($X31)*QCI!$AA$3),0)),SomaAgrup)","v":30160.3},{"$f":"IF($C31=\"S\",IF($Z31=\"OU\",ROUND($X31,2),0),SomaAgrup)","v":0},{"$f":"IF($N31=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C31=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X31<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG31<>\"\",$AG31>0,ORÇAMENTO.CustoUnitario>$AG31),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN31)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C31<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD31,-1,0))+IF($C31<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E31,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C31=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C31<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,30160.3,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH31),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C32=1,OFFSET(E32,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E32,-1,0))),OFFSET(E32,-1,0))","v":1},4,2,0,1,0,{"$f":"IF(OR($C32=\"S\",$C32=0),0,MATCH(OFFSET($D32,0,$C32)+IF($C32<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E32)),OFFSET($D32,1,$C32,ROW($C$78)-ROW($C32)),0))","v":0},"F","Serviço","Serviço","1.4.2.1.","SICRO","3108003",{"$f":"IF($C32=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"REFERENCIA.Unidade","v":"m²"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T32)-ROW(T$15),0)","v":26},{"$f":"AG32","v":133.61000000000001},"BDI 1",{"$f":"IF($C32=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH32),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":167.8},{"$f":"IF($C32=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X32)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X32)-ROW($X$15),-1))),IF($C32=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4362.8},"RA","RA",{"$f":"IF($C32=\"S\",IF($Z32=\"CP\",$X32,IF($Z32=\"RA\",(($X32)*QCI!$AA$3),0)),SomaAgrup)","v":4362.8},0,{"$f":"IF($N32=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C32=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X32<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG32<>\"\",$AG32>0,ORÇAMENTO.CustoUnitario>$AG32),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN32)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C32<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD32,-1,0))+IF($C32<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E32,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C32=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 3108003"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C32<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":16556},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":133.61000000000001},0.25590000000000002,null,null,null,null,4362.8,167.8]
["S",3,"S",0,{"$f":"IF($C33=1,OFFSET(E33,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E33,-1,0))),OFFSET(E33,-1,0))","v":1},4,2,0,2,0,{"$f":"IF(OR($C33=\"S\",$C33=0),0,MATCH(OFFSET($D33,0,$C33)+IF($C33<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E33)),OFFSET($D33,1,$C33,ROW($C$78)-ROW($C33)),0))","v":0},"F","Serviço","Serviço","1.4.2.2.","SINAPI","104920",{"$f":"IF($C33=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE BLOCO, SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_01/2024"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T33)-ROW(T$15),0)","v":617.70000000000005},{"$f":"AG33","v":11.01},"BDI 1",{"$f":"IF($C33=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH33),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":13.83},{"$f":"IF($C33=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X33)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X33)-ROW($X$15),-1))),IF($C33=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":8542.7900000000009},"RA","RA",{"$f":"IF($C33=\"S\",IF($Z33=\"CP\",$X33,IF($Z33=\"RA\",(($X33)*QCI!$AA$3),0)),SomaAgrup)","v":8542.7900000000009},0,{"$f":"IF($N33=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C33=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X33<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG33<>\"\",$AG33>0,ORÇAMENTO.CustoUnitario>$AG33),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN33)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C33<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD33,-1,0))+IF($C33<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E33,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C33=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 104920"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C33<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE33,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE33,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7523},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":11.01},0.25590000000000002,null,null,null,null,8542.7900000000009,13.83]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C34=\"s\",C34=0),OFFSET(B34,-1,0),C34)","v":3},{"$f":"IF(OFFSET(C34,-1,0)=\"L\",1,IF(OFFSET(C34,-1,0)=1,2,IF(OR(A34=\"s\",A34=0),\"S\",IF(AND(OFFSET(C34,-1,0)=2,A34=4),3,IF(AND(OR(OFFSET(C34,-1,0)=\"s\",OFFSET(C34,-1,0)=0),A34<>\"s\",A34>OFFSET(B34,-1,0)),OFFSET(B34,-1,0),A34)))))","v":"S"},{"$f":"IF(OR(C34=\"S\",C34=0),0,IF(ISERROR(K34),J34,SMALL(J34:K34,1)))","v":0},{"$f":"IF($C34=1,OFFSET(E34,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E34,-1,0))),OFFSET(E34,-1,0))","v":1},{"$f":"IF($C34=1,0,IF($C34=2,OFFSET(F34,-1,0)+1,OFFSET(F34,-1,0)))","v":4},{"$f":"IF(AND($C34<=2,$C34<>0),0,IF($C34=3,OFFSET(G34,-1,0)+1,OFFSET(G34,-1,0)))","v":2},{"$f":"IF(AND($C34<=3,$C34<>0),0,IF($C34=4,OFFSET(H34,-1,0)+1,OFFSET(H34,-1,0)))","v":0},{"$f":"IF(AND($C34<=4,$C34<>0),0,IF(AND($C34=\"S\",$X34>0),OFFSET(I34,-1,0)+1,OFFSET(I34,-1,0)))","v":3},{"$f":"IF(OR($C34=\"S\",$C34=0),0,MATCH(0,OFFSET($D34,1,$C34,ROW($C$78)-ROW($C34)),0))","v":0},{"$f":"IF(OR($C34=\"S\",$C34=0),0,MATCH(OFFSET($D34,0,$C34)+IF($C34<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E34)),OFFSET($D34,1,$C34,ROW($C$78)-ROW($C34)),0))","v":0},{"$f":"IF(OR($X34>0,$C34=1,$C34=2,$C34=3,$C34=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C34=1)+4*(C34=2)+8*(C34=3)+16*(C34=4)+32*(C34=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C34=0,$L34=\"\"),\"-\",CONCATENATE(E34&\".\",IF(AND($A$5>=2,$C34>=2),F34&\".\",\"\"),IF(AND($A$5>=3,$C34>=3),G34&\".\",\"\"),IF(AND($A$5>=4,$C34>=4),H34&\".\",\"\"),IF($C34=\"S\",I34&\".\",\"\")))","v":"1.4.2.3."},"SINAPI-I","43055",{"$f":"IF($C34=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ACO CA-50, 12,5 MM OU 16,0 MM, VERGALHAO                                                                                                                                                                                                                                                                                                                                                                                                                                                                  "},{"$f":"REFERENCIA.Unidade","v":"KG    "},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T34)-ROW(T$15),0)","v":95.8},7.44,"BDI 1",{"$f":"IF($C34=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH34),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":9.34},{"$f":"IF($C34=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X34)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X34)-ROW($X$15),-1))),IF($C34=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":894.77},"RA",{"$f":"IF(AND($C34=\"S\",$X34>0),IF(ISBLANK($Y34),\"RA\",LEFT($Y34,2)),\"\")","v":"RA"},{"$f":"IF($C34=\"S\",IF($Z34=\"CP\",$X34,IF($Z34=\"RA\",(($X34)*QCI!$AA$3),0)),SomaAgrup)","v":894.77},{"$f":"IF($C34=\"S\",IF($Z34=\"OU\",ROUND($X34,2),0),SomaAgrup)","v":0},{"$f":"IF($N34=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C34=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X34<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG34<>\"\",$AG34>0,ORÇAMENTO.CustoUnitario>$AG34),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN34)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C34<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD34,-1,0))+IF($C34<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E34,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C34=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 43055"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C34<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":91},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":7.44},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,894.77,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH34),2)","v":9.34}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C35=\"s\",C35=0),OFFSET(B35,-1,0),C35)","v":3},{"$f":"IF(OFFSET(C35,-1,0)=\"L\",1,IF(OFFSET(C35,-1,0)=1,2,IF(OR(A35=\"s\",A35=0),\"S\",IF(AND(OFFSET(C35,-1,0)=2,A35=4),3,IF(AND(OR(OFFSET(C35,-1,0)=\"s\",OFFSET(C35,-1,0)=0),A35<>\"s\",A35>OFFSET(B35,-1,0)),OFFSET(B35,-1,0),A35)))))","v":"S"},{"$f":"IF(OR(C35=\"S\",C35=0),0,IF(ISERROR(K35),J35,SMALL(J35:K35,1)))","v":0},{"$f":"IF($C35=1,OFFSET(E35,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E35,-1,0))),OFFSET(E35,-1,0))","v":1},{"$f":"IF($C35=1,0,IF($C35=2,OFFSET(F35,-1,0)+1,OFFSET(F35,-1,0)))","v":4},{"$f":"IF(AND($C35<=2,$C35<>0),0,IF($C35=3,OFFSET(G35,-1,0)+1,OFFSET(G35,-1,0)))","v":2},{"$f":"IF(AND($C35<=3,$C35<>0),0,IF($C35=4,OFFSET(H35,-1,0)+1,OFFSET(H35,-1,0)))","v":0},{"$f":"IF(AND($C35<=4,$C35<>0),0,IF(AND($C35=\"S\",$X35>0),OFFSET(I35,-1,0)+1,OFFSET(I35,-1,0)))","v":4},{"$f":"IF(OR($C35=\"S\",$C35=0),0,MATCH(0,OFFSET($D35,1,$C35,ROW($C$78)-ROW($C35)),0))","v":0},{"$f":"IF(OR($C35=\"S\",$C35=0),0,MATCH(OFFSET($D35,0,$C35)+IF($C35<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E35)),OFFSET($D35,1,$C35,ROW($C$78)-ROW($C35)),0))","v":0},{"$f":"IF(OR($X35>0,$C35=1,$C35=2,$C35=3,$C35=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C35=1)+4*(C35=2)+8*(C35=3)+16*(C35=4)+32*(C35=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C35=0,$L35=\"\"),\"-\",CONCATENATE(E35&\".\",IF(AND($A$5>=2,$C35>=2),F35&\".\",\"\"),IF(AND($A$5>=3,$C35>=3),G35&\".\",\"\"),IF(AND($A$5>=4,$C35>=4),H35&\".\",\"\"),IF($C35=\"S\",I35&\".\",\"\")))","v":"1.4.2.4."},"SICRO","1608019",{"$f":"IF($C35=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Perfuração em concreto com martelete elétrico - D = 10 mm"},{"$f":"REFERENCIA.Unidade","v":"m"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T35)-ROW(T$15),0)","v":28.8},19.010000000000002,"BDI 1",{"$f":"IF($C35=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH35),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":23.87},{"$f":"IF($C35=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X35)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X35)-ROW($X$15),-1))),IF($C35=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":687.46},"RA",{"$f":"IF(AND($C35=\"S\",$X35>0),IF(ISBLANK($Y35),\"RA\",LEFT($Y35,2)),\"\")","v":"RA"},{"$f":"IF($C35=\"S\",IF($Z35=\"CP\",$X35,IF($Z35=\"RA\",(($X35)*QCI!$AA$3),0)),SomaAgrup)","v":687.46},{"$f":"IF($C35=\"S\",IF($Z35=\"OU\",ROUND($X35,2),0),SomaAgrup)","v":0},{"$f":"IF($N35=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C35=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X35<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG35<>\"\",$AG35>0,ORÇAMENTO.CustoUnitario>$AG35),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN35)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C35<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD35,-1,0))+IF($C35<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E35,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C35=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 1608019"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C35<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":14233},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":19.010000000000002},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,687.46,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH35),2)","v":23.87}]
["S",3,"S",0,{"$f":"IF($C36=1,OFFSET(E36,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E36,-1,0))),OFFSET(E36,-1,0))","v":1},4,2,0,5,0,{"$f":"IF(OR($C36=\"S\",$C36=0),0,MATCH(OFFSET($D36,0,$C36)+IF($C36<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E36)),OFFSET($D36,1,$C36,ROW($C$78)-ROW($C36)),0))","v":0},"F","Serviço","Serviço","1.4.2.5.","SINAPI","96558",{"$f":"IF($C36=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE SAPATA, FCK 30 MPA, COM USO DE BOMBA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_01/2024"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T36)-ROW(T$15),0)","v":16.25},767.94,"BDI 1",{"$f":"IF($C36=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH36),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":964.46},{"$f":"IF($C36=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X36)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X36)-ROW($X$15),-1))),IF($C36=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":15672.48},"RA","RA",{"$f":"IF($C36=\"S\",IF($Z36=\"CP\",$X36,IF($Z36=\"RA\",(($X36)*QCI!$AA$3),0)),SomaAgrup)","v":15672.48},0,{"$f":"IF($N36=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C36=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X36<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG36<>\"\",$AG36>0,ORÇAMENTO.CustoUnitario>$AG36),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN36)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C36<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD36,-1,0))+IF($C36<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E36,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C36=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96558"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C36<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7554},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":767.94},0.25590000000000002,null,null,null,null,15672.48,964.46]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":3},{"$f":"IF(OR(C37=\"s\",C37=0),OFFSET(B37,-1,0),C37)","v":3},{"$f":"IF(OFFSET(C37,-1,0)=\"L\",1,IF(OFFSET(C37,-1,0)=1,2,IF(OR(A37=\"s\",A37=0),\"S\",IF(AND(OFFSET(C37,-1,0)=2,A37=4),3,IF(AND(OR(OFFSET(C37,-1,0)=\"s\",OFFSET(C37,-1,0)=0),A37<>\"s\",A37>OFFSET(B37,-1,0)),OFFSET(B37,-1,0),A37)))))","v":3},{"$f":"IF(OR(C37=\"S\",C37=0),0,IF(ISERROR(K37),J37,SMALL(J37:K37,1)))","v":5},{"$f":"IF($C37=1,OFFSET(E37,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E37,-1,0))),OFFSET(E37,-1,0))","v":1},{"$f":"IF($C37=1,0,IF($C37=2,OFFSET(F37,-1,0)+1,OFFSET(F37,-1,0)))","v":4},{"$f":"IF(AND($C37<=2,$C37<>0),0,IF($C37=3,OFFSET(G37,-1,0)+1,OFFSET(G37,-1,0)))","v":3},{"$f":"IF(AND($C37<=3,$C37<>0),0,IF($C37=4,OFFSET(H37,-1,0)+1,OFFSET(H37,-1,0)))","v":0},{"$f":"IF(AND($C37<=4,$C37<>0),0,IF(AND($C37=\"S\",$X37>0),OFFSET(I37,-1,0)+1,OFFSET(I37,-1,0)))","v":0},5,{"$f":"IF(OR($C37=\"S\",$C37=0),0,MATCH(OFFSET($D37,0,$C37)+IF($C37<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E37)),OFFSET($D37,1,$C37,ROW($C$78)-ROW($C37)),0))","v":{"$error":"#N/A"}},{"$f":"IF(OR($X37>0,$C37=1,$C37=2,$C37=3,$C37=4),\"F\",\"\")","v":"F"},"Nível 3",{"$f":"CHOOSE(1+LOG(1+2*(C37=1)+4*(C37=2)+8*(C37=3)+16*(C37=4)+32*(C37=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 3"},{"$f":"IF(OR($C37=0,$L37=\"\"),\"-\",CONCATENATE(E37&\".\",IF(AND($A$5>=2,$C37>=2),F37&\".\",\"\"),IF(AND($A$5>=3,$C37>=3),G37&\".\",\"\"),IF(AND($A$5>=4,$C37>=4),H37&\".\",\"\"),IF($C37=\"S\",I37&\".\",\"\")))","v":"1.4.3."},"SINAPI",null,"Vigas de fundação",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T37)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C37=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH37),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C37=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X37)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X37)-ROW($X$15),-1))),IF($C37=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4275.84},"RA",{"$f":"IF(AND($C37=\"S\",$X37>0),IF(ISBLANK($Y37),\"RA\",LEFT($Y37,2)),\"\")","v":""},{"$f":"IF($C37=\"S\",IF($Z37=\"CP\",$X37,IF($Z37=\"RA\",(($X37)*QCI!$AA$3),0)),SomaAgrup)","v":4275.84},{"$f":"IF($C37=\"S\",IF($Z37=\"OU\",ROUND($X37,2),0),SomaAgrup)","v":0},{"$f":"IF($N37=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C37=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X37<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG37<>\"\",$AG37>0,ORÇAMENTO.CustoUnitario>$AG37),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN37)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C37<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD37,-1,0))+IF($C37<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E37,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C37=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C37<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,4275.84,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH37),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C38=1,OFFSET(E38,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E38,-1,0))),OFFSET(E38,-1,0))","v":1},4,3,0,1,0,{"$f":"IF(OR($C38=\"S\",$C38=0),0,MATCH(OFFSET($D38,0,$C38)+IF($C38<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E38)),OFFSET($D38,1,$C38,ROW($C$78)-ROW($C38)),0))","v":0},"F","Serviço","Serviço","1.4.3.1.","SICRO","3108003",{"$f":"IF($C38=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"REFERENCIA.Unidade","v":"m²"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T38)-ROW(T$15),0)","v":9.2100000000000009},{"$f":"AG38","v":133.61000000000001},"BDI 1",{"$f":"IF($C38=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH38),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":167.8},{"$f":"IF($C38=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X38)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X38)-ROW($X$15),-1))),IF($C38=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1545.44},"RA","RA",{"$f":"IF($C38=\"S\",IF($Z38=\"CP\",$X38,IF($Z38=\"RA\",(($X38)*QCI!$AA$3),0)),SomaAgrup)","v":1545.44},0,{"$f":"IF($N38=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C38=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X38<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG38<>\"\",$AG38>0,ORÇAMENTO.CustoUnitario>$AG38),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN38)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C38<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD38,-1,0))+IF($C38<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E38,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C38=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 3108003"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C38<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE38,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE38,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":16556},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":133.61000000000001},0.25590000000000002,null,null,null,null,1545.44,167.8]
["S",3,"S",0,{"$f":"IF($C39=1,OFFSET(E39,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E39,-1,0))),OFFSET(E39,-1,0))","v":1},4,3,0,2,0,{"$f":"IF(OR($C39=\"S\",$C39=0),0,MATCH(OFFSET($D39,0,$C39)+IF($C39<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E39)),OFFSET($D39,1,$C39,ROW($C$78)-ROW($C39)),0))","v":0},"F","Serviço","Serviço","1.4.3.2.","SINAPI","104916",{"$f":"IF($C39=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-60 DE 5 MM - MONTAGEM. AF_01/2024"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T39)-ROW(T$15),0)","v":21.3},{"$f":"AG39","v":16.41},"BDI 1",{"$f":"IF($C39=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH39),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":20.61},{"$f":"IF($C39=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X39)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X39)-ROW($X$15),-1))),IF($C39=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":438.99},"RA","RA",{"$f":"IF($C39=\"S\",IF($Z39=\"CP\",$X39,IF($Z39=\"RA\",(($X39)*QCI!$AA$3),0)),SomaAgrup)","v":438.99},0,{"$f":"IF($N39=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C39=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X39<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG39<>\"\",$AG39>0,ORÇAMENTO.CustoUnitario>$AG39),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN39)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C39<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD39,-1,0))+IF($C39<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E39,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C39=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 104916"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C39<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE39,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE39,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7602},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":16.41},0.25590000000000002,null,null,null,null,438.99,20.61]
["S",3,"S",0,{"$f":"IF($C40=1,OFFSET(E40,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E40,-1,0))),OFFSET(E40,-1,0))","v":1},4,3,0,3,0,{"$f":"IF(OR($C40=\"S\",$C40=0),0,MATCH(OFFSET($D40,0,$C40)+IF($C40<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E40)),OFFSET($D40,1,$C40,ROW($C$78)-ROW($C40)),0))","v":0},"F","Serviço","Serviço","1.4.3.3.","SINAPI","104920",{"$f":"IF($C40=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE BLOCO, SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_01/2024"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T40)-ROW(T$15),0)","v":63.4},11.01,"BDI 1",{"$f":"IF($C40=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH40),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":13.83},{"$f":"IF($C40=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X40)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X40)-ROW($X$15),-1))),IF($C40=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":876.82},"RA","RA",{"$f":"IF($C40=\"S\",IF($Z40=\"CP\",$X40,IF($Z40=\"RA\",(($X40)*QCI!$AA$3),0)),SomaAgrup)","v":876.82},0,{"$f":"IF($N40=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C40=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X40<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG40<>\"\",$AG40>0,ORÇAMENTO.CustoUnitario>$AG40),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN40)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C40<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD40,-1,0))+IF($C40<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E40,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C40=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 104920"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C40<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE40,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE40,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7523},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":11.01},0.25590000000000002,null,null,null,null,876.82,13.83]
["S",3,"S",0,{"$f":"IF($C41=1,OFFSET(E41,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E41,-1,0))),OFFSET(E41,-1,0))","v":1},4,3,0,4,0,{"$f":"IF(OR($C41=\"S\",$C41=0),0,MATCH(OFFSET($D41,0,$C41)+IF($C41<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E41)),OFFSET($D41,1,$C41,ROW($C$78)-ROW($C41)),0))","v":0},"F","Serviço","Serviço","1.4.3.4.","SINAPI","96557",{"$f":"IF($C41=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE BLOCO DE COROAMENTO OU VIGA BALDRAME, FCK 30 MPA, COM USO DE BOMBA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_01/2024"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T41)-ROW(T$15),0)","v":1.53},736.18,"BDI 1",{"$f":"IF($C41=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH41),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":924.57},{"$f":"IF($C41=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X41)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X41)-ROW($X$15),-1))),IF($C41=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1414.59},"RA","RA",{"$f":"IF($C41=\"S\",IF($Z41=\"CP\",$X41,IF($Z41=\"RA\",(($X41)*QCI!$AA$3),0)),SomaAgrup)","v":1414.59},0,{"$f":"IF($N41=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C41=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X41<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG41<>\"\",$AG41>0,ORÇAMENTO.CustoUnitario>$AG41),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN41)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C41<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD41,-1,0))+IF($C41<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E41,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C41=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96557"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C41<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE41,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE41,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7553},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":736.18},0.25590000000000002,null,null,null,null,1414.59,924.57]
[2,2,2,6,{"$f":"IF($C42=1,OFFSET(E42,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E42,-1,0))),OFFSET(E42,-1,0))","v":1},5,0,0,0,36,{"$f":"IF(OR($C42=\"S\",$C42=0),0,MATCH(OFFSET($D42,0,$C42)+IF($C42<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E42)),OFFSET($D42,1,$C42,ROW($C$78)-ROW($C42)),0))","v":6},"F","Nível 2","Nível 2","1.5.","SINAPI",null,"Contenção",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T42)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C42=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH42),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C42=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X42)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X42)-ROW($X$15),-1))),IF($C42=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":164986.74},"RA","",{"$f":"IF($C42=\"S\",IF($Z42=\"CP\",$X42,IF($Z42=\"RA\",(($X42)*QCI!$AA$3),0)),SomaAgrup)","v":164986.74},0,{"$f":"IF($N42=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C42=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X42<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG42<>\"\",$AG42>0,ORÇAMENTO.CustoUnitario>$AG42),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN42)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C42<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD42,-1,0))+IF($C42<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E42,-1,0)))),\"\")","v":6},{"$f":"IF(AND($C42=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C42<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE42,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE42,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,164986.74,0]
["S",2,"S",0,{"$f":"IF($C43=1,OFFSET(E43,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E43,-1,0))),OFFSET(E43,-1,0))","v":1},5,0,0,1,0,{"$f":"IF(OR($C43=\"S\",$C43=0),0,MATCH(OFFSET($D43,0,$C43)+IF($C43<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E43)),OFFSET($D43,1,$C43,ROW($C$78)-ROW($C43)),0))","v":0},"F","Serviço","Serviço","1.5.0.1.","SICRO","3108003",{"$f":"IF($C43=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"REFERENCIA.Unidade","v":"m²"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T43)-ROW(T$15),0)","v":155.47999999999999},{"$f":"AG43","v":133.61000000000001},"BDI 1",{"$f":"IF($C43=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH43),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":167.8},{"$f":"IF($C43=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X43)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X43)-ROW($X$15),-1))),IF($C43=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":26089.54},"RA","RA",{"$f":"IF($C43=\"S\",IF($Z43=\"CP\",$X43,IF($Z43=\"RA\",(($X43)*QCI!$AA$3),0)),SomaAgrup)","v":26089.54},0,{"$f":"IF($N43=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C43=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X43<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG43<>\"\",$AG43>0,ORÇAMENTO.CustoUnitario>$AG43),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN43)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C43<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD43,-1,0))+IF($C43<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E43,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C43=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 3108003"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C43<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE43,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE43,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":16556},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":133.61000000000001},0.25590000000000002,null,null,null,null,26089.54,167.8]
["S",2,"S",0,{"$f":"IF($C44=1,OFFSET(E44,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E44,-1,0))),OFFSET(E44,-1,0))","v":1},5,0,0,2,0,{"$f":"IF(OR($C44=\"S\",$C44=0),0,MATCH(OFFSET($D44,0,$C44)+IF($C44<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E44)),OFFSET($D44,1,$C44,ROW($C$78)-ROW($C44)),0))","v":0},"F","Serviço","Serviço","1.5.0.2.","SICRO","1608019",{"$f":"IF($C44=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Perfuração em concreto com martelete elétrico - D = 10 mm"},{"$f":"REFERENCIA.Unidade","v":"m"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T44)-ROW(T$15),0)","v":72},{"$f":"AG44","v":19.010000000000002},"BDI 1",{"$f":"IF($C44=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH44),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":23.87},{"$f":"IF($C44=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X44)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X44)-ROW($X$15),-1))),IF($C44=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1718.64},"RA","RA",{"$f":"IF($C44=\"S\",IF($Z44=\"CP\",$X44,IF($Z44=\"RA\",(($X44)*QCI!$AA$3),0)),SomaAgrup)","v":1718.64},0,{"$f":"IF($N44=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C44=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X44<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG44<>\"\",$AG44>0,ORÇAMENTO.CustoUnitario>$AG44),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN44)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C44<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD44,-1,0))+IF($C44<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E44,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C44=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 1608019"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C44<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE44,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE44,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":14233},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":19.010000000000002},0.25590000000000002,null,null,null,null,1718.64,23.87]
["S",2,"S",0,{"$f":"IF($C45=1,OFFSET(E45,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E45,-1,0))),OFFSET(E45,-1,0))","v":1},5,0,0,3,0,{"$f":"IF(OR($C45=\"S\",$C45=0),0,MATCH(OFFSET($D45,0,$C45)+IF($C45<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E45)),OFFSET($D45,1,$C45,ROW($C$78)-ROW($C45)),0))","v":0},"F","Serviço","Serviço","1.5.0.3.","SINAPI","91602",{"$f":"IF($C45=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DO SISTEMA DE PAREDES DE CONCRETO, EXECUTADA COMO REFORÇO, VERGALHÃO DE 8,0 MM DE DIÂMETRO. AF_06/2019"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T45)-ROW(T$15),0)","v":943.3},11.77,"BDI 1",{"$f":"IF($C45=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH45),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":14.78},{"$f":"IF($C45=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X45)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X45)-ROW($X$15),-1))),IF($C45=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":13941.97},"RA","RA",{"$f":"IF($C45=\"S\",IF($Z45=\"CP\",$X45,IF($Z45=\"RA\",(($X45)*QCI!$AA$3),0)),SomaAgrup)","v":13941.97},0,{"$f":"IF($N45=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C45=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X45<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG45<>\"\",$AG45>0,ORÇAMENTO.CustoUnitario>$AG45),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN45)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C45<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD45,-1,0))+IF($C45<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E45,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C45=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91602"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C45<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE45,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE45,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7432},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":11.77},0.25590000000000002,null,null,null,null,13941.97,14.78]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C46=\"s\",C46=0),OFFSET(B46,-1,0),C46)","v":2},{"$f":"IF(OFFSET(C46,-1,0)=\"L\",1,IF(OFFSET(C46,-1,0)=1,2,IF(OR(A46=\"s\",A46=0),\"S\",IF(AND(OFFSET(C46,-1,0)=2,A46=4),3,IF(AND(OR(OFFSET(C46,-1,0)=\"s\",OFFSET(C46,-1,0)=0),A46<>\"s\",A46>OFFSET(B46,-1,0)),OFFSET(B46,-1,0),A46)))))","v":"S"},{"$f":"IF(OR(C46=\"S\",C46=0),0,IF(ISERROR(K46),J46,SMALL(J46:K46,1)))","v":0},{"$f":"IF($C46=1,OFFSET(E46,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E46,-1,0))),OFFSET(E46,-1,0))","v":1},{"$f":"IF($C46=1,0,IF($C46=2,OFFSET(F46,-1,0)+1,OFFSET(F46,-1,0)))","v":5},{"$f":"IF(AND($C46<=2,$C46<>0),0,IF($C46=3,OFFSET(G46,-1,0)+1,OFFSET(G46,-1,0)))","v":0},{"$f":"IF(AND($C46<=3,$C46<>0),0,IF($C46=4,OFFSET(H46,-1,0)+1,OFFSET(H46,-1,0)))","v":0},{"$f":"IF(AND($C46<=4,$C46<>0),0,IF(AND($C46=\"S\",$X46>0),OFFSET(I46,-1,0)+1,OFFSET(I46,-1,0)))","v":4},0,{"$f":"IF(OR($C46=\"S\",$C46=0),0,MATCH(OFFSET($D46,0,$C46)+IF($C46<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E46)),OFFSET($D46,1,$C46,ROW($C$78)-ROW($C46)),0))","v":0},{"$f":"IF(OR($X46>0,$C46=1,$C46=2,$C46=3,$C46=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C46=1)+4*(C46=2)+8*(C46=3)+16*(C46=4)+32*(C46=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C46=0,$L46=\"\"),\"-\",CONCATENATE(E46&\".\",IF(AND($A$5>=2,$C46>=2),F46&\".\",\"\"),IF(AND($A$5>=3,$C46>=3),G46&\".\",\"\"),IF(AND($A$5>=4,$C46>=4),H46&\".\",\"\"),IF($C46=\"S\",I46&\".\",\"\")))","v":"1.5.0.4."},"Composição","C-100068",{"$f":"IF($C46=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DO SISTEMA DE PAREDES DE CONCRETO, EXECUTADA COMO REFORÇO, VERGALHÃO DE 16,0 MM DE DIÂMETRO"},{"$f":"REFERENCIA.Unidade","v":"KG    "},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T46)-ROW(T$15),0)","v":5261.5},9.52,"BDI 1",{"$f":"IF($C46=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH46),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":11.96},{"$f":"IF($C46=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X46)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X46)-ROW($X$15),-1))),IF($C46=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":62927.54},"RA",{"$f":"IF(AND($C46=\"S\",$X46>0),IF(ISBLANK($Y46),\"RA\",LEFT($Y46,2)),\"\")","v":"RA"},{"$f":"IF($C46=\"S\",IF($Z46=\"CP\",$X46,IF($Z46=\"RA\",(($X46)*QCI!$AA$3),0)),SomaAgrup)","v":62927.54},{"$f":"IF($C46=\"S\",IF($Z46=\"OU\",ROUND($X46,2),0),SomaAgrup)","v":0},{"$f":"IF($N46=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C46=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X46<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG46<>\"\",$AG46>0,ORÇAMENTO.CustoUnitario>$AG46),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN46)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C46<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD46,-1,0))+IF($C46<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E46,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C46=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição C-100068"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C46<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE46,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE46,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":20},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":9.52},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,62927.54,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH46),2)","v":11.96}]
["S",2,"S",0,{"$f":"IF($C47=1,OFFSET(E47,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E47,-1,0))),OFFSET(E47,-1,0))","v":1},5,0,0,5,0,{"$f":"IF(OR($C47=\"S\",$C47=0),0,MATCH(OFFSET($D47,0,$C47)+IF($C47<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E47)),OFFSET($D47,1,$C47,ROW($C$78)-ROW($C47)),0))","v":0},"F","Serviço","Serviço","1.5.0.5.","SINAPI","100349",{"$f":"IF($C47=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE CORTINA DE CONTENÇÃO, ATRAVÉS DE BOMBA  - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_07/2019"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T47)-ROW(T$15),0)","v":71.62},670.49,"BDI 1",{"$f":"IF($C47=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH47),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":842.07},{"$f":"IF($C47=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X47)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X47)-ROW($X$15),-1))),IF($C47=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":60309.05},"RA","RA",{"$f":"IF($C47=\"S\",IF($Z47=\"CP\",$X47,IF($Z47=\"RA\",(($X47)*QCI!$AA$3),0)),SomaAgrup)","v":60309.05},0,{"$f":"IF($N47=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C47=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X47<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG47<>\"\",$AG47>0,ORÇAMENTO.CustoUnitario>$AG47),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN47)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C47<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD47,-1,0))+IF($C47<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E47,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C47=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100349"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C47<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE47,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE47,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":6563},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":670.49},0.25590000000000002,null,null,null,null,60309.05,842.07]
[2,2,2,2,{"$f":"IF($C48=1,OFFSET(E48,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E48,-1,0))),OFFSET(E48,-1,0))","v":1},6,0,0,0,30,{"$f":"IF(OR($C48=\"S\",$C48=0),0,MATCH(OFFSET($D48,0,$C48)+IF($C48<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E48)),OFFSET($D48,1,$C48,ROW($C$78)-ROW($C48)),0))","v":2},"F","Nível 2","Nível 2","1.6.","SINAPI",null,"Finalização da infraestrutura",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T48)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C48=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH48),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C48=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X48)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X48)-ROW($X$15),-1))),IF($C48=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3911.43},"RA","",{"$f":"IF($C48=\"S\",IF($Z48=\"CP\",$X48,IF($Z48=\"RA\",(($X48)*QCI!$AA$3),0)),SomaAgrup)","v":3911.43},0,{"$f":"IF($N48=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C48=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X48<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG48<>\"\",$AG48>0,ORÇAMENTO.CustoUnitario>$AG48),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN48)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C48<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD48,-1,0))+IF($C48<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E48,-1,0)))),\"\")","v":7},{"$f":"IF(AND($C48=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C48<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE48,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE48,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,3911.43,0]
["S",2,"S",0,{"$f":"IF($C49=1,OFFSET(E49,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E49,-1,0))),OFFSET(E49,-1,0))","v":1},6,0,0,1,0,{"$f":"IF(OR($C49=\"S\",$C49=0),0,MATCH(OFFSET($D49,0,$C49)+IF($C49<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E49)),OFFSET($D49,1,$C49,ROW($C$78)-ROW($C49)),0))","v":0},"F","Serviço","Serviço","1.6.0.1.","SINAPI","104740",{"$f":"IF($C49=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"REATERRO MECANIZADO DE VALA COM MINICARREGADEIRA, COM COMPACTADOR DE SOLOS DE PERCUSSÃO. AF_08/2023"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T49)-ROW(T$15),0)","v":106.26},{"$f":"AG49","v":29.31},"BDI 1",{"$f":"IF($C49=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH49),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":36.81},{"$f":"IF($C49=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X49)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X49)-ROW($X$15),-1))),IF($C49=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3911.43},"RA","RA",{"$f":"IF($C49=\"S\",IF($Z49=\"CP\",$X49,IF($Z49=\"RA\",(($X49)*QCI!$AA$3),0)),SomaAgrup)","v":3911.43},0,{"$f":"IF($N49=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C49=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X49<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG49<>\"\",$AG49>0,ORÇAMENTO.CustoUnitario>$AG49),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN49)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C49<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD49,-1,0))+IF($C49<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E49,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C49=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 104740"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C49<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE49,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE49,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":10745},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":29.31},0.25590000000000002,null,null,null,null,3911.43,36.81]
[2,2,2,22,{"$f":"IF($C50=1,OFFSET(E50,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E50,-1,0))),OFFSET(E50,-1,0))","v":1},7,0,0,0,{"$f":"IF(OR($C50=\"S\",$C50=0),0,MATCH(0,OFFSET($D50,1,$C50,ROW($C$78)-ROW($C50)),0))","v":28},{"$f":"IF(OR($C50=\"S\",$C50=0),0,MATCH(OFFSET($D50,0,$C50)+IF($C50<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E50)),OFFSET($D50,1,$C50,ROW($C$78)-ROW($C50)),0))","v":22},"F","Nível 2","Nível 2","1.7.","SINAPI",null,"Superestrutura",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T50)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C50=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH50),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C50=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X50)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X50)-ROW($X$15),-1))),IF($C50=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":238779.35},"RA","",{"$f":"IF($C50=\"S\",IF($Z50=\"CP\",$X50,IF($Z50=\"RA\",(($X50)*QCI!$AA$3),0)),SomaAgrup)","v":238779.34999999998},0,{"$f":"IF($N50=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C50=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X50<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG50<>\"\",$AG50>0,ORÇAMENTO.CustoUnitario>$AG50),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN50)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C50<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD50,-1,0))+IF($C50<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E50,-1,0)))),\"\")","v":8},{"$f":"IF(AND($C50=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C50<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE50,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE50,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,238779.35,0]
[3,3,3,5,{"$f":"IF($C51=1,OFFSET(E51,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E51,-1,0))),OFFSET(E51,-1,0))","v":1},7,1,0,0,21,{"$f":"IF(OR($C51=\"S\",$C51=0),0,MATCH(OFFSET($D51,0,$C51)+IF($C51<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E51)),OFFSET($D51,1,$C51,ROW($C$78)-ROW($C51)),0))","v":5},"F","Nível 3","Nível 3","1.7.1.","SINAPI","96258","Pilares",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T51)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C51=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH51),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C51=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X51)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X51)-ROW($X$15),-1))),IF($C51=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":31849.99},"RA","",{"$f":"IF($C51=\"S\",IF($Z51=\"CP\",$X51,IF($Z51=\"RA\",(($X51)*QCI!$AA$3),0)),SomaAgrup)","v":31849.989999999998},0,{"$f":"IF($N51=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C51=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X51<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG51<>\"\",$AG51>0,ORÇAMENTO.CustoUnitario>$AG51),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN51)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C51<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD51,-1,0))+IF($C51<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E51,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C51=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C51<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE51,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE51,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,31849.99,0]
["S",3,"S",0,{"$f":"IF($C52=1,OFFSET(E52,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E52,-1,0))),OFFSET(E52,-1,0))","v":1},7,1,0,1,0,{"$f":"IF(OR($C52=\"S\",$C52=0),0,MATCH(OFFSET($D52,0,$C52)+IF($C52<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E52)),OFFSET($D52,1,$C52,ROW($C$78)-ROW($C52)),0))","v":0},"F","Serviço","Serviço","1.7.1.1.","SICRO","3108003",{"$f":"IF($C52=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"REFERENCIA.Unidade","v":"m²"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T52)-ROW(T$15),0)","v":40.489999999999995},{"$f":"AG52","v":133.61000000000001},"BDI 1",{"$f":"IF($C52=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH52),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":167.8},{"$f":"IF($C52=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X52)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X52)-ROW($X$15),-1))),IF($C52=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":6794.22},"RA","RA",{"$f":"IF($C52=\"S\",IF($Z52=\"CP\",$X52,IF($Z52=\"RA\",(($X52)*QCI!$AA$3),0)),SomaAgrup)","v":6794.22},0,{"$f":"IF($N52=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C52=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X52<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG52<>\"\",$AG52>0,ORÇAMENTO.CustoUnitario>$AG52),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN52)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C52<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD52,-1,0))+IF($C52<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E52,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C52=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 3108003"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C52<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE52,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE52,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":16556},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":133.61000000000001},0.25590000000000002,null,null,null,null,6794.22,167.8]
["S",3,"S",0,{"$f":"IF($C53=1,OFFSET(E53,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E53,-1,0))),OFFSET(E53,-1,0))","v":1},7,1,0,2,0,{"$f":"IF(OR($C53=\"S\",$C53=0),0,MATCH(OFFSET($D53,0,$C53)+IF($C53<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E53)),OFFSET($D53,1,$C53,ROW($C$78)-ROW($C53)),0))","v":0},"F","Serviço","Serviço","1.7.1.2.","SINAPI","92760",{"$f":"IF($C53=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T53)-ROW(T$15),0)","v":158.69999999999999},{"$f":"AG53","v":13.41},"BDI 1",{"$f":"IF($C53=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH53),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":16.84},{"$f":"IF($C53=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X53)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X53)-ROW($X$15),-1))),IF($C53=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2672.51},"RA","RA",{"$f":"IF($C53=\"S\",IF($Z53=\"CP\",$X53,IF($Z53=\"RA\",(($X53)*QCI!$AA$3),0)),SomaAgrup)","v":2672.51},0,{"$f":"IF($N53=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C53=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X53<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG53<>\"\",$AG53>0,ORÇAMENTO.CustoUnitario>$AG53),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN53)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C53<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD53,-1,0))+IF($C53<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E53,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C53=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92760"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C53<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE53,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE53,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7435},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":13.41},0.25590000000000002,null,null,null,null,2672.51,16.84]
["S",3,"S",0,{"$f":"IF($C54=1,OFFSET(E54,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E54,-1,0))),OFFSET(E54,-1,0))","v":1},7,1,0,3,0,{"$f":"IF(OR($C54=\"S\",$C54=0),0,MATCH(OFFSET($D54,0,$C54)+IF($C54<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E54)),OFFSET($D54,1,$C54,ROW($C$78)-ROW($C54)),0))","v":0},"F","Serviço","Serviço","1.7.1.3.","SINAPI","92765",{"$f":"IF($C54=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 20,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T54)-ROW(T$15),0)","v":1276.5},10.72,"BDI 1",{"$f":"IF($C54=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH54),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":13.46},{"$f":"IF($C54=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X54)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X54)-ROW($X$15),-1))),IF($C54=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":17181.689999999999},"RA","RA",{"$f":"IF($C54=\"S\",IF($Z54=\"CP\",$X54,IF($Z54=\"RA\",(($X54)*QCI!$AA$3),0)),SomaAgrup)","v":17181.689999999999},0,{"$f":"IF($N54=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C54=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X54<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG54<>\"\",$AG54>0,ORÇAMENTO.CustoUnitario>$AG54),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN54)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C54<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD54,-1,0))+IF($C54<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E54,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C54=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92765"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C54<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE54,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE54,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7440},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":10.72},0.25590000000000002,null,null,null,null,17181.689999999999,13.46]
["S",3,"S",0,{"$f":"IF($C55=1,OFFSET(E55,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E55,-1,0))),OFFSET(E55,-1,0))","v":1},7,1,0,4,0,{"$f":"IF(OR($C55=\"S\",$C55=0),0,MATCH(OFFSET($D55,0,$C55)+IF($C55<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E55)),OFFSET($D55,1,$C55,ROW($C$78)-ROW($C55)),0))","v":0},"F","Serviço","Serviço","1.7.1.4.","Composição","C-103672",{"$f":"IF($C55=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE PILARES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO E ADENSAMENTO"},{"$f":"REFERENCIA.Unidade","v":"m³"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T55)-ROW(T$15),0)","v":6.07},682.32,"BDI 1",{"$f":"IF($C55=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH55),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":856.93},{"$f":"IF($C55=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X55)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X55)-ROW($X$15),-1))),IF($C55=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":5201.57},"RA","RA",{"$f":"IF($C55=\"S\",IF($Z55=\"CP\",$X55,IF($Z55=\"RA\",(($X55)*QCI!$AA$3),0)),SomaAgrup)","v":5201.57},0,{"$f":"IF($N55=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C55=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X55<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG55<>\"\",$AG55>0,ORÇAMENTO.CustoUnitario>$AG55),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN55)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C55<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD55,-1,0))+IF($C55<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E55,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C55=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição C-103672"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C55<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE55,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE55,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":18},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":682.32},0.25590000000000002,null,null,null,null,5201.57,856.93]
[3,3,3,10,{"$f":"IF($C56=1,OFFSET(E56,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E56,-1,0))),OFFSET(E56,-1,0))","v":1},7,2,0,0,16,{"$f":"IF(OR($C56=\"S\",$C56=0),0,MATCH(OFFSET($D56,0,$C56)+IF($C56<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E56)),OFFSET($D56,1,$C56,ROW($C$78)-ROW($C56)),0))","v":10},"F","Nível 3","Nível 3","1.7.2.","SINAPI","92761","Vigas",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T56)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C56=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH56),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C56=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X56)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X56)-ROW($X$15),-1))),IF($C56=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":147050.29999999999},"RA","",{"$f":"IF($C56=\"S\",IF($Z56=\"CP\",$X56,IF($Z56=\"RA\",(($X56)*QCI!$AA$3),0)),SomaAgrup)","v":147050.30000000002},0,{"$f":"IF($N56=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C56=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X56<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG56<>\"\",$AG56>0,ORÇAMENTO.CustoUnitario>$AG56),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN56)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C56<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD56,-1,0))+IF($C56<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E56,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C56=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C56<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE56,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE56,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,147050.29999999999,0]
["S",3,"S",0,{"$f":"IF($C57=1,OFFSET(E57,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E57,-1,0))),OFFSET(E57,-1,0))","v":1},7,2,0,1,0,{"$f":"IF(OR($C57=\"S\",$C57=0),0,MATCH(OFFSET($D57,0,$C57)+IF($C57<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E57)),OFFSET($D57,1,$C57,ROW($C$78)-ROW($C57)),0))","v":0},"F","Serviço","Serviço","1.7.2.1.","SINAPI","92452",{"$f":"IF($C57=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"MONTAGEM E DESMONTAGEM DE FÔRMA DE VIGA, ESCORAMENTO METÁLICO, PÉ-DIREITO SIMPLES, EM CHAPA DE MADEIRA RESINADA, 2 UTILIZAÇÕES. AF_09/2020"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T57)-ROW(T$15),0)","v":248.06},{"$f":"AG57","v":185.41},"BDI 1",{"$f":"IF($C57=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH57),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":232.86},{"$f":"IF($C57=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X57)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X57)-ROW($X$15),-1))),IF($C57=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":57763.25},"RA","RA",{"$f":"IF($C57=\"S\",IF($Z57=\"CP\",$X57,IF($Z57=\"RA\",(($X57)*QCI!$AA$3),0)),SomaAgrup)","v":57763.25},0,{"$f":"IF($N57=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C57=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X57<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG57<>\"\",$AG57>0,ORÇAMENTO.CustoUnitario>$AG57),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN57)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C57<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD57,-1,0))+IF($C57<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E57,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C57=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92452"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C57<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE57,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE57,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7241},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":185.41},0.25590000000000002,null,null,null,null,57763.25,232.86]
["S",3,"S",0,{"$f":"IF($C58=1,OFFSET(E58,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E58,-1,0))),OFFSET(E58,-1,0))","v":1},7,2,0,2,0,{"$f":"IF(OR($C58=\"S\",$C58=0),0,MATCH(OFFSET($D58,0,$C58)+IF($C58<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E58)),OFFSET($D58,1,$C58,ROW($C$78)-ROW($C58)),0))","v":0},"F","Serviço","Serviço","1.7.2.2.","SINAPI","92759",{"$f":"IF($C58=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-60 DE 5,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T58)-ROW(T$15),0)","v":37.6},{"$f":"AG58","v":14},"BDI 1",{"$f":"IF($C58=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH58),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":17.579999999999998},{"$f":"IF($C58=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X58)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X58)-ROW($X$15),-1))),IF($C58=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":661.01},"RA","RA",{"$f":"IF($C58=\"S\",IF($Z58=\"CP\",$X58,IF($Z58=\"RA\",(($X58)*QCI!$AA$3),0)),SomaAgrup)","v":661.01},0,{"$f":"IF($N58=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C58=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X58<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG58<>\"\",$AG58>0,ORÇAMENTO.CustoUnitario>$AG58),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN58)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C58<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD58,-1,0))+IF($C58<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E58,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C58=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92759"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C58<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE58,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE58,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7434},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":14},0.25590000000000002,null,null,null,null,661.01,17.579999999999998]
["S",3,"S",0,{"$f":"IF($C59=1,OFFSET(E59,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E59,-1,0))),OFFSET(E59,-1,0))","v":1},7,2,0,3,0,{"$f":"IF(OR($C59=\"S\",$C59=0),0,MATCH(OFFSET($D59,0,$C59)+IF($C59<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E59)),OFFSET($D59,1,$C59,ROW($C$78)-ROW($C59)),0))","v":0},"F","Serviço","Serviço","1.7.2.3.","SINAPI","92760",{"$f":"IF($C59=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T59)-ROW(T$15),0)","v":578.79999999999995},13.41,"BDI 1",{"$f":"IF($C59=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH59),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":16.84},{"$f":"IF($C59=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X59)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X59)-ROW($X$15),-1))),IF($C59=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":9746.99},"RA","RA",{"$f":"IF($C59=\"S\",IF($Z59=\"CP\",$X59,IF($Z59=\"RA\",(($X59)*QCI!$AA$3),0)),SomaAgrup)","v":9746.99},0,{"$f":"IF($N59=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C59=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X59<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG59<>\"\",$AG59>0,ORÇAMENTO.CustoUnitario>$AG59),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN59)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C59<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD59,-1,0))+IF($C59<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E59,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C59=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92760"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C59<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE59,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE59,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7435},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":13.41},0.25590000000000002,null,null,null,null,9746.99,16.84]
["S",3,"S",0,{"$f":"IF($C60=1,OFFSET(E60,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E60,-1,0))),OFFSET(E60,-1,0))","v":1},7,2,0,4,0,{"$f":"IF(OR($C60=\"S\",$C60=0),0,MATCH(OFFSET($D60,0,$C60)+IF($C60<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E60)),OFFSET($D60,1,$C60,ROW($C$78)-ROW($C60)),0))","v":0},"F","Serviço","Serviço","1.7.2.4.","SINAPI","92761",{"$f":"IF($C60=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 8,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T60)-ROW(T$15),0)","v":762.6},12.71,"BDI 1",{"$f":"IF($C60=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH60),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":15.96},{"$f":"IF($C60=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X60)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X60)-ROW($X$15),-1))),IF($C60=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":12171.1},"RA","RA",{"$f":"IF($C60=\"S\",IF($Z60=\"CP\",$X60,IF($Z60=\"RA\",(($X60)*QCI!$AA$3),0)),SomaAgrup)","v":12171.1},0,{"$f":"IF($N60=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C60=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X60<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG60<>\"\",$AG60>0,ORÇAMENTO.CustoUnitario>$AG60),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN60)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C60<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD60,-1,0))+IF($C60<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E60,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C60=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92761"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C60<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE60,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE60,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7436},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":12.71},0.25590000000000002,null,null,null,null,12171.1,15.96]
["S",3,"S",0,{"$f":"IF($C61=1,OFFSET(E61,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E61,-1,0))),OFFSET(E61,-1,0))","v":1},7,2,0,5,0,{"$f":"IF(OR($C61=\"S\",$C61=0),0,MATCH(OFFSET($D61,0,$C61)+IF($C61<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E61)),OFFSET($D61,1,$C61,ROW($C$78)-ROW($C61)),0))","v":0},"F","Serviço","Serviço","1.7.2.5.","SINAPI","92762",{"$f":"IF($C61=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T61)-ROW(T$15),0)","v":105.4},11.42,"BDI 1",{"$f":"IF($C61=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH61),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":14.34},{"$f":"IF($C61=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X61)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X61)-ROW($X$15),-1))),IF($C61=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1511.44},"RA","RA",{"$f":"IF($C61=\"S\",IF($Z61=\"CP\",$X61,IF($Z61=\"RA\",(($X61)*QCI!$AA$3),0)),SomaAgrup)","v":1511.44},0,{"$f":"IF($N61=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C61=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X61<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG61<>\"\",$AG61>0,ORÇAMENTO.CustoUnitario>$AG61),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN61)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C61<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD61,-1,0))+IF($C61<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E61,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C61=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92762"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C61<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE61,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE61,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7437},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":11.42},0.25590000000000002,null,null,null,null,1511.44,14.34]
["S",3,"S",0,{"$f":"IF($C62=1,OFFSET(E62,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E62,-1,0))),OFFSET(E62,-1,0))","v":1},7,2,0,6,0,{"$f":"IF(OR($C62=\"S\",$C62=0),0,MATCH(OFFSET($D62,0,$C62)+IF($C62<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E62)),OFFSET($D62,1,$C62,ROW($C$78)-ROW($C62)),0))","v":0},"F","Serviço","Serviço","1.7.2.6.","SINAPI","92763",{"$f":"IF($C62=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T62)-ROW(T$15),0)","v":54.9},9.6199999999999992,"BDI 1",{"$f":"IF($C62=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH62),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":12.08},{"$f":"IF($C62=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X62)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X62)-ROW($X$15),-1))),IF($C62=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":663.19},"RA","RA",{"$f":"IF($C62=\"S\",IF($Z62=\"CP\",$X62,IF($Z62=\"RA\",(($X62)*QCI!$AA$3),0)),SomaAgrup)","v":663.19},0,{"$f":"IF($N62=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C62=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X62<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG62<>\"\",$AG62>0,ORÇAMENTO.CustoUnitario>$AG62),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN62)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C62<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD62,-1,0))+IF($C62<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E62,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C62=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92763"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C62<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE62,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE62,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7438},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":9.6199999999999992},0.25590000000000002,null,null,null,null,663.19,12.08]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C63=\"s\",C63=0),OFFSET(B63,-1,0),C63)","v":3},{"$f":"IF(OFFSET(C63,-1,0)=\"L\",1,IF(OFFSET(C63,-1,0)=1,2,IF(OR(A63=\"s\",A63=0),\"S\",IF(AND(OFFSET(C63,-1,0)=2,A63=4),3,IF(AND(OR(OFFSET(C63,-1,0)=\"s\",OFFSET(C63,-1,0)=0),A63<>\"s\",A63>OFFSET(B63,-1,0)),OFFSET(B63,-1,0),A63)))))","v":"S"},{"$f":"IF(OR(C63=\"S\",C63=0),0,IF(ISERROR(K63),J63,SMALL(J63:K63,1)))","v":0},{"$f":"IF($C63=1,OFFSET(E63,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E63,-1,0))),OFFSET(E63,-1,0))","v":1},{"$f":"IF($C63=1,0,IF($C63=2,OFFSET(F63,-1,0)+1,OFFSET(F63,-1,0)))","v":7},{"$f":"IF(AND($C63<=2,$C63<>0),0,IF($C63=3,OFFSET(G63,-1,0)+1,OFFSET(G63,-1,0)))","v":2},{"$f":"IF(AND($C63<=3,$C63<>0),0,IF($C63=4,OFFSET(H63,-1,0)+1,OFFSET(H63,-1,0)))","v":0},{"$f":"IF(AND($C63<=4,$C63<>0),0,IF(AND($C63=\"S\",$X63>0),OFFSET(I63,-1,0)+1,OFFSET(I63,-1,0)))","v":7},0,{"$f":"IF(OR($C63=\"S\",$C63=0),0,MATCH(OFFSET($D63,0,$C63)+IF($C63<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E63)),OFFSET($D63,1,$C63,ROW($C$78)-ROW($C63)),0))","v":0},{"$f":"IF(OR($X63>0,$C63=1,$C63=2,$C63=3,$C63=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C63=1)+4*(C63=2)+8*(C63=3)+16*(C63=4)+32*(C63=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C63=0,$L63=\"\"),\"-\",CONCATENATE(E63&\".\",IF(AND($A$5>=2,$C63>=2),F63&\".\",\"\"),IF(AND($A$5>=3,$C63>=3),G63&\".\",\"\"),IF(AND($A$5>=4,$C63>=4),H63&\".\",\"\"),IF($C63=\"S\",I63&\".\",\"\")))","v":"1.7.2.7."},"SINAPI","92764",{"$f":"IF($C63=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 16,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T63)-ROW(T$15),0)","v":552.4},9.35,"BDI 1",{"$f":"IF($C63=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH63),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":11.74},{"$f":"IF($C63=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X63)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X63)-ROW($X$15),-1))),IF($C63=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":6485.18},"RA",{"$f":"IF(AND($C63=\"S\",$X63>0),IF(ISBLANK($Y63),\"RA\",LEFT($Y63,2)),\"\")","v":"RA"},{"$f":"IF($C63=\"S\",IF($Z63=\"CP\",$X63,IF($Z63=\"RA\",(($X63)*QCI!$AA$3),0)),SomaAgrup)","v":6485.18},{"$f":"IF($C63=\"S\",IF($Z63=\"OU\",ROUND($X63,2),0),SomaAgrup)","v":0},{"$f":"IF($N63=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C63=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X63<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG63<>\"\",$AG63>0,ORÇAMENTO.CustoUnitario>$AG63),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN63)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C63<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD63,-1,0))+IF($C63<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E63,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C63=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92764"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C63<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE63,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE63,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7439},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":9.35},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,6485.18,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH63),2)","v":11.74}]
["S",3,"S",0,{"$f":"IF($C64=1,OFFSET(E64,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E64,-1,0))),OFFSET(E64,-1,0))","v":1},7,2,0,8,0,{"$f":"IF(OR($C64=\"S\",$C64=0),0,MATCH(OFFSET($D64,0,$C64)+IF($C64<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E64)),OFFSET($D64,1,$C64,ROW($C$78)-ROW($C64)),0))","v":0},"F","Serviço","Serviço","1.7.2.8.","SINAPI","92765",{"$f":"IF($C64=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 20,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T64)-ROW(T$15),0)","v":1507.4},10.72,"BDI 1",{"$f":"IF($C64=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH64),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":13.46},{"$f":"IF($C64=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X64)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X64)-ROW($X$15),-1))),IF($C64=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":20289.599999999999},"RA","RA",{"$f":"IF($C64=\"S\",IF($Z64=\"CP\",$X64,IF($Z64=\"RA\",(($X64)*QCI!$AA$3),0)),SomaAgrup)","v":20289.599999999999},0,{"$f":"IF($N64=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C64=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X64<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG64<>\"\",$AG64>0,ORÇAMENTO.CustoUnitario>$AG64),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN64)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C64<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD64,-1,0))+IF($C64<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E64,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C64=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92765"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C64<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE64,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE64,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7440},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":10.72},0.25590000000000002,null,null,null,null,20289.599999999999,13.46]
["S",3,"S",0,{"$f":"IF($C65=1,OFFSET(E65,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E65,-1,0))),OFFSET(E65,-1,0))","v":1},7,2,0,9,0,{"$f":"IF(OR($C65=\"S\",$C65=0),0,MATCH(OFFSET($D65,0,$C65)+IF($C65<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E65)),OFFSET($D65,1,$C65,ROW($C$78)-ROW($C65)),0))","v":0},"F","Serviço","Serviço","1.7.2.9.","Composição","C-103675",{"$f":"IF($C65=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE VIGAS E LAJES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO, ADENSAMENTO E ACABAMENTO"},{"$f":"REFERENCIA.Unidade","v":"m³"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T65)-ROW(T$15),0)","v":44.06},682.36,"BDI 1",{"$f":"IF($C65=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH65),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":856.98},{"$f":"IF($C65=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X65)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X65)-ROW($X$15),-1))),IF($C65=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":37758.54},"RA","RA",{"$f":"IF($C65=\"S\",IF($Z65=\"CP\",$X65,IF($Z65=\"RA\",(($X65)*QCI!$AA$3),0)),SomaAgrup)","v":37758.54},0,{"$f":"IF($N65=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C65=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X65<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG65<>\"\",$AG65>0,ORÇAMENTO.CustoUnitario>$AG65),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN65)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C65<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD65,-1,0))+IF($C65<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E65,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C65=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição C-103675"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C65<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE65,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE65,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":19},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":682.36},0.25590000000000002,null,null,null,null,37758.54,856.98]
[3,3,3,6,{"$f":"IF($C66=1,OFFSET(E66,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E66,-1,0))),OFFSET(E66,-1,0))","v":1},7,3,0,0,6,{"$f":"IF(OR($C66=\"S\",$C66=0),0,MATCH(OFFSET($D66,0,$C66)+IF($C66<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E66)),OFFSET($D66,1,$C66,ROW($C$78)-ROW($C66)),0))","v":{"$error":"#N/A"}},"F","Nível 3","Nível 3","1.7.3.","SINAPI",null,"Tabuleiro",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T66)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C66=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH66),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C66=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X66)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X66)-ROW($X$15),-1))),IF($C66=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":59879.06},"RA","",{"$f":"IF($C66=\"S\",IF($Z66=\"CP\",$X66,IF($Z66=\"RA\",(($X66)*QCI!$AA$3),0)),SomaAgrup)","v":59879.060000000005},0,{"$f":"IF($N66=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C66=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X66<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG66<>\"\",$AG66>0,ORÇAMENTO.CustoUnitario>$AG66),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN66)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C66<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD66,-1,0))+IF($C66<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E66,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C66=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C66<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE66,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE66,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,59879.06,0]
["S",3,"S",0,{"$f":"IF($C67=1,OFFSET(E67,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E67,-1,0))),OFFSET(E67,-1,0))","v":1},7,3,0,1,0,{"$f":"IF(OR($C67=\"S\",$C67=0),0,MATCH(OFFSET($D67,0,$C67)+IF($C67<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E67)),OFFSET($D67,1,$C67,ROW($C$78)-ROW($C67)),0))","v":0},"F","Serviço","Serviço","1.7.3.1.","SICRO","3108003",{"$f":"IF($C67=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"REFERENCIA.Unidade","v":"m²"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T67)-ROW(T$15),0)","v":64.58},{"$f":"AG67","v":133.61000000000001},"BDI 1",{"$f":"IF($C67=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH67),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":167.8},{"$f":"IF($C67=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X67)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X67)-ROW($X$15),-1))),IF($C67=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":10836.52},"RA","RA",{"$f":"IF($C67=\"S\",IF($Z67=\"CP\",$X67,IF($Z67=\"RA\",(($X67)*QCI!$AA$3),0)),SomaAgrup)","v":10836.52},0,{"$f":"IF($N67=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C67=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X67<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG67<>\"\",$AG67>0,ORÇAMENTO.CustoUnitario>$AG67),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN67)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C67<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD67,-1,0))+IF($C67<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E67,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C67=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 3108003"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C67<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE67,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE67,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":16556},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":133.61000000000001},0.25590000000000002,null,null,null,null,10836.52,167.8]
["S",3,"S",0,{"$f":"IF($C68=1,OFFSET(E68,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E68,-1,0))),OFFSET(E68,-1,0))","v":1},7,3,0,2,0,{"$f":"IF(OR($C68=\"S\",$C68=0),0,MATCH(OFFSET($D68,0,$C68)+IF($C68<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E68)),OFFSET($D68,1,$C68,ROW($C$78)-ROW($C68)),0))","v":0},"F","Serviço","Serviço","1.7.3.2.","SINAPI","92771",{"$f":"IF($C68=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T68)-ROW(T$15),0)","v":144.5},{"$f":"AG68","v":11.02},"BDI 1",{"$f":"IF($C68=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH68),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":13.84},{"$f":"IF($C68=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X68)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X68)-ROW($X$15),-1))),IF($C68=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1999.88},"RA","RA",{"$f":"IF($C68=\"S\",IF($Z68=\"CP\",$X68,IF($Z68=\"RA\",(($X68)*QCI!$AA$3),0)),SomaAgrup)","v":1999.88},0,{"$f":"IF($N68=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C68=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X68<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG68<>\"\",$AG68>0,ORÇAMENTO.CustoUnitario>$AG68),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN68)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C68<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD68,-1,0))+IF($C68<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E68,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C68=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92771"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C68<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE68,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE68,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7446},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":11.02},0.25590000000000002,null,null,null,null,1999.88,13.84]
["S",3,"S",0,{"$f":"IF($C69=1,OFFSET(E69,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E69,-1,0))),OFFSET(E69,-1,0))","v":1},7,3,0,3,0,{"$f":"IF(OR($C69=\"S\",$C69=0),0,MATCH(OFFSET($D69,0,$C69)+IF($C69<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E69)),OFFSET($D69,1,$C69,ROW($C$78)-ROW($C69)),0))","v":0},"F","Serviço","Serviço","1.7.3.3.","SINAPI","92772",{"$f":"IF($C69=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T69)-ROW(T$15),0)","v":1591.5},9.26,"BDI 1",{"$f":"IF($C69=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH69),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":11.63},{"$f":"IF($C69=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X69)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X69)-ROW($X$15),-1))),IF($C69=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":18509.150000000001},"RA","RA",{"$f":"IF($C69=\"S\",IF($Z69=\"CP\",$X69,IF($Z69=\"RA\",(($X69)*QCI!$AA$3),0)),SomaAgrup)","v":18509.150000000001},0,{"$f":"IF($N69=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C69=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X69<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG69<>\"\",$AG69>0,ORÇAMENTO.CustoUnitario>$AG69),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN69)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C69<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD69,-1,0))+IF($C69<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E69,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C69=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92772"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C69<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE69,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE69,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7447},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":9.26},0.25590000000000002,null,null,null,null,18509.150000000001,11.63]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C70=\"s\",C70=0),OFFSET(B70,-1,0),C70)","v":3},{"$f":"IF(OFFSET(C70,-1,0)=\"L\",1,IF(OFFSET(C70,-1,0)=1,2,IF(OR(A70=\"s\",A70=0),\"S\",IF(AND(OFFSET(C70,-1,0)=2,A70=4),3,IF(AND(OR(OFFSET(C70,-1,0)=\"s\",OFFSET(C70,-1,0)=0),A70<>\"s\",A70>OFFSET(B70,-1,0)),OFFSET(B70,-1,0),A70)))))","v":"S"},{"$f":"IF(OR(C70=\"S\",C70=0),0,IF(ISERROR(K70),J70,SMALL(J70:K70,1)))","v":0},{"$f":"IF($C70=1,OFFSET(E70,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E70,-1,0))),OFFSET(E70,-1,0))","v":1},{"$f":"IF($C70=1,0,IF($C70=2,OFFSET(F70,-1,0)+1,OFFSET(F70,-1,0)))","v":7},{"$f":"IF(AND($C70<=2,$C70<>0),0,IF($C70=3,OFFSET(G70,-1,0)+1,OFFSET(G70,-1,0)))","v":3},{"$f":"IF(AND($C70<=3,$C70<>0),0,IF($C70=4,OFFSET(H70,-1,0)+1,OFFSET(H70,-1,0)))","v":0},{"$f":"IF(AND($C70<=4,$C70<>0),0,IF(AND($C70=\"S\",$X70>0),OFFSET(I70,-1,0)+1,OFFSET(I70,-1,0)))","v":4},0,{"$f":"IF(OR($C70=\"S\",$C70=0),0,MATCH(OFFSET($D70,0,$C70)+IF($C70<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E70)),OFFSET($D70,1,$C70,ROW($C$78)-ROW($C70)),0))","v":0},{"$f":"IF(OR($X70>0,$C70=1,$C70=2,$C70=3,$C70=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C70=1)+4*(C70=2)+8*(C70=3)+16*(C70=4)+32*(C70=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C70=0,$L70=\"\"),\"-\",CONCATENATE(E70&\".\",IF(AND($A$5>=2,$C70>=2),F70&\".\",\"\"),IF(AND($A$5>=3,$C70>=3),G70&\".\",\"\"),IF(AND($A$5>=4,$C70>=4),H70&\".\",\"\"),IF($C70=\"S\",I70&\".\",\"\")))","v":"1.7.3.4."},"SICRO","2108165",{"$f":"IF($C70=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Escoramento com pontaletes D = 10 cm - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"REFERENCIA.Unidade","v":"m³"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T70)-ROW(T$15),0)","v":465},30.47,"BDI 1",{"$f":"IF($C70=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH70),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":38.270000000000003},{"$f":"IF($C70=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X70)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X70)-ROW($X$15),-1))),IF($C70=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":17795.55},"RA",{"$f":"IF(AND($C70=\"S\",$X70>0),IF(ISBLANK($Y70),\"RA\",LEFT($Y70,2)),\"\")","v":"RA"},{"$f":"IF($C70=\"S\",IF($Z70=\"CP\",$X70,IF($Z70=\"RA\",(($X70)*QCI!$AA$3),0)),SomaAgrup)","v":17795.55},{"$f":"IF($C70=\"S\",IF($Z70=\"OU\",ROUND($X70,2),0),SomaAgrup)","v":0},{"$f":"IF($N70=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C70=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X70<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG70<>\"\",$AG70>0,ORÇAMENTO.CustoUnitario>$AG70),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN70)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C70<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD70,-1,0))+IF($C70<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E70,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C70=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 2108165"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C70<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE70,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE70,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":15866},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":30.47},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.25590000000000002},null,null,null,null,17795.55,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH70),2)","v":38.270000000000003}]
["S",3,"S",0,{"$f":"IF($C71=1,OFFSET(E71,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E71,-1,0))),OFFSET(E71,-1,0))","v":1},7,3,0,5,0,{"$f":"IF(OR($C71=\"S\",$C71=0),0,MATCH(OFFSET($D71,0,$C71)+IF($C71<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E71)),OFFSET($D71,1,$C71,ROW($C$78)-ROW($C71)),0))","v":0},"F","Serviço","Serviço","1.7.3.5.","Composição","C-103675",{"$f":"IF($C71=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE VIGAS E LAJES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO, ADENSAMENTO E ACABAMENTO"},{"$f":"REFERENCIA.Unidade","v":"m³"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T71)-ROW(T$15),0)","v":12.53},682.36,"BDI 1",{"$f":"IF($C71=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH71),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":856.98},{"$f":"IF($C71=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X71)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X71)-ROW($X$15),-1))),IF($C71=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":10737.96},"RA","RA",{"$f":"IF($C71=\"S\",IF($Z71=\"CP\",$X71,IF($Z71=\"RA\",(($X71)*QCI!$AA$3),0)),SomaAgrup)","v":10737.96},0,{"$f":"IF($N71=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C71=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X71<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG71<>\"\",$AG71>0,ORÇAMENTO.CustoUnitario>$AG71),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN71)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C71<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD71,-1,0))+IF($C71<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E71,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C71=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição C-103675"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C71<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE71,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE71,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":19},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":682.36},0.25590000000000002,null,null,null,null,10737.96,856.98]
[2,2,2,4,{"$f":"IF($C72=1,OFFSET(E72,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E72,-1,0))),OFFSET(E72,-1,0))","v":1},8,0,0,0,6,{"$f":"IF(OR($C72=\"S\",$C72=0),0,MATCH(OFFSET($D72,0,$C72)+IF($C72<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E72)),OFFSET($D72,1,$C72,ROW($C$78)-ROW($C72)),0))","v":4},"F","Nível 2","Nível 2","1.8.","SINAPI",null,"Laje de transição",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T72)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C72=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH72),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C72=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X72)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X72)-ROW($X$15),-1))),IF($C72=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":8054.6},"RA","",{"$f":"IF($C72=\"S\",IF($Z72=\"CP\",$X72,IF($Z72=\"RA\",(($X72)*QCI!$AA$3),0)),SomaAgrup)","v":8054.5999999999995},0,{"$f":"IF($N72=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C72=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X72<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG72<>\"\",$AG72>0,ORÇAMENTO.CustoUnitario>$AG72),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN72)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C72<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD72,-1,0))+IF($C72<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E72,-1,0)))),\"\")","v":9},{"$f":"IF(AND($C72=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C72<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE72,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE72,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,8054.6,0]
["S",2,"S",0,{"$f":"IF($C73=1,OFFSET(E73,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E73,-1,0))),OFFSET(E73,-1,0))","v":1},8,0,0,1,0,{"$f":"IF(OR($C73=\"S\",$C73=0),0,MATCH(OFFSET($D73,0,$C73)+IF($C73<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E73)),OFFSET($D73,1,$C73,ROW($C$78)-ROW($C73)),0))","v":0},"F","Serviço","Serviço","1.8.0.1.","SICRO","3108003",{"$f":"IF($C73=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"REFERENCIA.Unidade","v":"m²"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T73)-ROW(T$15),0)","v":3.08},{"$f":"AG73","v":133.61000000000001},"BDI 1",{"$f":"IF($C73=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH73),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":167.8},{"$f":"IF($C73=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X73)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X73)-ROW($X$15),-1))),IF($C73=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":516.82000000000005},"RA","RA",{"$f":"IF($C73=\"S\",IF($Z73=\"CP\",$X73,IF($Z73=\"RA\",(($X73)*QCI!$AA$3),0)),SomaAgrup)","v":516.82000000000005},0,{"$f":"IF($N73=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C73=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X73<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG73<>\"\",$AG73>0,ORÇAMENTO.CustoUnitario>$AG73),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN73)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C73<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD73,-1,0))+IF($C73<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E73,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C73=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SICRO 3108003"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C73<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE73,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE73,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":16556},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":133.61000000000001},0.25590000000000002,null,null,null,null,516.82000000000005,167.8]
["S",2,"S",0,{"$f":"IF($C74=1,OFFSET(E74,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E74,-1,0))),OFFSET(E74,-1,0))","v":1},8,0,0,2,0,{"$f":"IF(OR($C74=\"S\",$C74=0),0,MATCH(OFFSET($D74,0,$C74)+IF($C74<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E74)),OFFSET($D74,1,$C74,ROW($C$78)-ROW($C74)),0))","v":0},"F","Serviço","Serviço","1.8.0.2.","SINAPI","92770",{"$f":"IF($C74=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 8,0 MM - MONTAGEM. AF_06/2022"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T74)-ROW(T$15),0)","v":271.10000000000002},{"$f":"AG74","v":12.27},"BDI 1",{"$f":"IF($C74=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH74),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":15.41},{"$f":"IF($C74=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X74)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X74)-ROW($X$15),-1))),IF($C74=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4177.6499999999996},"RA","RA",{"$f":"IF($C74=\"S\",IF($Z74=\"CP\",$X74,IF($Z74=\"RA\",(($X74)*QCI!$AA$3),0)),SomaAgrup)","v":4177.6499999999996},0,{"$f":"IF($N74=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C74=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X74<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG74<>\"\",$AG74>0,ORÇAMENTO.CustoUnitario>$AG74),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN74)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C74<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD74,-1,0))+IF($C74<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E74,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C74=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92770"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C74<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE74,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE74,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7445},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":12.27},0.25590000000000002,null,null,null,null,4177.6499999999996,15.41]
["S",2,"S",0,{"$f":"IF($C75=1,OFFSET(E75,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E75,-1,0))),OFFSET(E75,-1,0))","v":1},8,0,0,3,0,{"$f":"IF(OR($C75=\"S\",$C75=0),0,MATCH(OFFSET($D75,0,$C75)+IF($C75<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E75)),OFFSET($D75,1,$C75,ROW($C$78)-ROW($C75)),0))","v":0},"F","Serviço","Serviço","1.8.0.3.","SINAPI","97096",{"$f":"IF($C75=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE RADIER, PISO DE CONCRETO OU LAJE SOBRE SOLO, FCK 30 MPA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_09/2021"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T75)-ROW(T$15),0)","v":4.2},637.02,"BDI 1",{"$f":"IF($C75=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH75),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":800.03},{"$f":"IF($C75=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X75)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X75)-ROW($X$15),-1))),IF($C75=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3360.13},"RA","RA",{"$f":"IF($C75=\"S\",IF($Z75=\"CP\",$X75,IF($Z75=\"RA\",(($X75)*QCI!$AA$3),0)),SomaAgrup)","v":3360.13},0,{"$f":"IF($N75=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C75=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X75<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG75<>\"\",$AG75>0,ORÇAMENTO.CustoUnitario>$AG75),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN75)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C75<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD75,-1,0))+IF($C75<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E75,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C75=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97096"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C75<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE75,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE75,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7188},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":637.02},0.25590000000000002,null,null,null,null,3360.13,800.03]
[2,2,2,2,{"$f":"IF($C76=1,OFFSET(E76,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E76,-1,0))),OFFSET(E76,-1,0))","v":1},9,0,0,0,2,{"$f":"IF(OR($C76=\"S\",$C76=0),0,MATCH(OFFSET($D76,0,$C76)+IF($C76<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E76)),OFFSET($D76,1,$C76,ROW($C$78)-ROW($C76)),0))","v":{"$error":"#N/A"}},"F","Nível 2","Nível 2","1.9.","SINAPI",null,"Administração da obra",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T76)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C76=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH76),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C76=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X76)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X76)-ROW($X$15),-1))),IF($C76=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":30421.95},"RA","",{"$f":"IF($C76=\"S\",IF($Z76=\"CP\",$X76,IF($Z76=\"RA\",(($X76)*QCI!$AA$3),0)),SomaAgrup)","v":30421.95},0,{"$f":"IF($N76=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C76=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X76<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG76<>\"\",$AG76>0,ORÇAMENTO.CustoUnitario>$AG76),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN76)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C76<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD76,-1,0))+IF($C76<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E76,-1,0)))),\"\")","v":10},{"$f":"IF(AND($C76=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C76<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE76,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE76,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.25590000000000002,null,null,null,null,30421.95,0]
["S",2,"S",0,{"$f":"IF($C77=1,OFFSET(E77,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E77,-1,0))),OFFSET(E77,-1,0))","v":1},9,0,0,1,0,{"$f":"IF(OR($C77=\"S\",$C77=0),0,MATCH(OFFSET($D77,0,$C77)+IF($C77<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E77)),OFFSET($D77,1,$C77,ROW($C$78)-ROW($C77)),0))","v":0},"F","Serviço","Serviço","1.9.0.1.","SINAPI","95967",{"$f":"IF($C77=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"SERVIÇOS TÉCNICOS ESPECIALIZADOS PARA ACOMPANHAMENTO DE EXECUÇÃO DE FUNDAÇÕES PROFUNDAS E ESTRUTURAS DE CONTENÇÃO"},{"$f":"REFERENCIA.Unidade","v":"H"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T77)-ROW(T$15),0)","v":146.52000000000001},{"$f":"AG77","v":165.32},"BDI 1",{"$f":"IF($C77=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH77),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":207.63},{"$f":"IF($C77=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X77)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X77)-ROW($X$15),-1))),IF($C77=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":30421.95},"RA","RA",{"$f":"IF($C77=\"S\",IF($Z77=\"CP\",$X77,IF($Z77=\"RA\",(($X77)*QCI!$AA$3),0)),SomaAgrup)","v":30421.95},0,{"$f":"IF($N77=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C77=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X77<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG77<>\"\",$AG77>0,ORÇAMENTO.CustoUnitario>$AG77),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN77)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C77<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD77,-1,0))+IF($C77<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E77,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C77=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 95967"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C77<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE77,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE77,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":11899},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":165.32},0.25590000000000002,null,null,null,null,30421.95,207.63]
[-1,null,-1,null,0,0,0,0,0,null,null,"F"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AF$7=FALSE,$AF$8=FALSE,$AF$9=FALSE,$AF$10=FALSE,$AF$11=FALSE),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF($AF$7=TRUE,\"Quantidade; \",\"\"),IF($AF$8=TRUE,\"Custo Unitário; \",\"\"),IF($AF$9=TRUE,\"BDI; \",\"\"),IF($AF$10=TRUE,\"Preço Unitário; \",\"\"),IF($AF$11=TRUE,\"Preço Total.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Custo Unitário; BDI; Preço Unitário; Preço Total."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siglas da Composição do Investimento: RA - Rateio proporcional entre Repasse e Contrapartida; RP - 100% Repasse; CP - 100% Contrapartida; OU - 100% Outros."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Município","v":"Tenente Portela"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local",null,null,null,"Responsável Técnico"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nome:",{"$f":"Import.RespOrçamento","v":"Luciano Cielo"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2024-10-18"},null,null,null,"CREA/CAU:","RS229497"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data",null,null,null,"ART/RRT:",0]

{"sheet":"CÁLCULO","index":5,"n_rows":86,"n_cols":59,"rows_kept":86,"cut":false,"hidden":false,"merged":[[14,4,14,7],[3,4,3,5],[3,6,3,7],[3,18,3,19],[3,20,3,25],[4,4,4,5],[4,6,4,7],[4,18,4,19],[4,20,4,25],[0,5,0,7],[0,16,0,17],[0,24,0,25],[1,5,1,7],[1,16,1,17],[1,24,1,25]]}
[null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"MEMÓRIA DE CÁLCULO\",\"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES\")","v":"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES"},null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo",null,null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"\",\"Memória de Cálculo\")&\" - \"&import.recurso","v":"Memória de Cálculo - OGU"},null,null,null,null,null,null,null,null,null,null,"#PUBLICO",null,null,null,null,null,null,null,"#PUBLICO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(OFFSET(#REF!,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(#REF!)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)","v":{"$error":"#REF!"}},{"$f":"ROUND(ROUND(OFFSET(#REF!,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(#REF!)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)","v":{"$error":"#REF!"}},{"$f":"ROUND(ROUND(OFFSET(#REF!,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(#REF!)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)","v":{"$error":"#REF!"}},{"$f":"SUM(AB3:AD3)-SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,"APELIDO DO EMPREENDIMENTO",null,"Nº TransfereGOV",null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR",null,null,null,null,null,null,null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR"]
[null,null,null,null,{"$f":"Import.Apelido","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)"},null,{"$f":"Import.TransfereGOV","v":0},null,{"$f":"Import.CR","v":0},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},null,null,null,null,null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Preços dos serviços por frente",null,null,null,null,null,null,null,null,null,null,"Mês do cronograma",null,null,null,null,null,null,null,null,null,null,"Número da Medição"]
[]
[]
[]
[]
[]
[{"$f":"IF(OFFSET(EVENTOS!$C$5,1,0)=\"Automática, conforme os agrupadores Nível 4 do Orçamento\",4,IF(OFFSET(EVENTOS!$C$5,1,0)=\"Automática, conforme os agrupadores Nível 3 do Orçamento\",3,IF(OFFSET(EVENTOS!$C$5,1,0)=\"Definir Manualmente\",\"Manual\",2)))","v":2},"Empty",null,null,null,null,null,null,null,".","Nº AGRUPADOR DE EVENTOS",".",{"$f":"IF(ACOMPANHAMENTO=\"BM\",0,COUNTIF(M15:M78,0))","v":0},"FRENTES DE OBRA:",null,".","Eixo 1","Eixo 2","Tabuleiro",null,null,null,null,null,null,null,".",{"$f":"OFFSET($P$12,0,AB$13)","v":"Eixo 1"},{"$f":"OFFSET($P$12,0,AC$13)","v":"Eixo 2"},"Tabuleiro",0,0,0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AM$13)","v":"Eixo 1"},{"$f":"OFFSET($P$12,0,AN$13)","v":"Eixo 2"},"Tabuleiro",0,0,0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AX$13)","v":"Eixo 1"},{"$f":"OFFSET($P$12,0,AY$13)","v":"Eixo 2"},"Tabuleiro",0,0,0,0,0,0,0]
["AUTOEVENTO","Empty",null,"Nível","Item","Descrição","Unidade","Quantidade","Memória de Cálculo",null,"Nº",null,"# Evento","Agrupador de Eventos",{"$f":"OFFSET(O13,0,-1)+1","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET(Q13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,null,{"$f":"OFFSET(AB13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,null,1,2,3,4,5,6,7,8,9,10,null,1,2,3,4,5,6,7,8,9,10]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K14<>\"\",MIN(VALUE(LEFT(K14,FIND(\".\",K14)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B14>AUTOEVENTO,$B14=\"S\",$B14=0),SUBSTITUTE(OFFSET($A14,-1,0),IF($D14=\"Serviço\",\".\",\"\"),\"\"),ROW(A14)-ROW($A$15)&\".\"))","v":"AUTOEVENTO"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B14)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C14)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D14)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E14)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F14)-ROW(F$15),0)","v":"(Sem Código)"},{"$f":"IF($D14<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G14)-ROW(G$15),0))","v":"-"},{"$f":"IF($D14<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H14)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q14:$AA14,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D14<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A14,IF(ISERROR(MATCH($A14,$A$15:OFFSET($A14,-1,0),0)),MAX($M$15:OFFSET(M14,-1,0))+1,INDEX($M$15:OFFSET(M14,-1,0),MATCH($A14,$A$15:OFFSET($A14,-1,0),0)))))","v":"# Evento"},{"$f":"IF($D14<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A14=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A14,0)),OFFSET($F$15,$A14,0)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D14=\"Serviço\",AB$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AB14)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P14,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB14)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AC$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AC14)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P14,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC14)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AD$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AD14)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P14,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD14)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AE$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AE14)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P14,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE14)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AF$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AF14)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P14,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF14)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AG$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AG14)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P14,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG14)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AH$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AH14)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P14,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH14)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AI$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AI14)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P14,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI14)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AJ$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AJ14)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ14)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AK$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AK14)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK14)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AM$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AN$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AO$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AP$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AQ$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AR$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AS$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AT$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AU$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AV$13))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,AX$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,AY$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,AZ$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BA$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BB$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BC$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BD$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BE$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BF$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BG$13))))","v":0}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B15)-ROW(B$15),0)","v":"L"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C15)-ROW(C$15),0)","v":"F"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"Projeto Estrutural de Ponte em Concreto Armado"},null,null,null,null,null,null,".",{"$f":"IF(AUTOEVENTO=\"MANUAL\",0,1)","v":1},"TOTAL FINANC. POR FRENTE (R$):",{"$f":"OFFSET($AA$15,0,O$13)","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET($AA$15,0,Q$13)","v":178100.29},124601.2605234099,217213.47999999998,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(OFFSET(AB$15,1,0):AB$78),2)","v":178100.29},{"$f":"SUM(OFFSET(AC$15,1,0):AC$78)","v":124601.2605234099},{"$f":"SUM(OFFSET(AD$15,1,0):AD$78)","v":217213.47999999998},{"$f":"SUM(OFFSET(AE$15,1,0):AE$78)","v":0},{"$f":"SUM(OFFSET(AF$15,1,0):AF$78)","v":0},{"$f":"SUM(OFFSET(AG$15,1,0):AG$78)","v":0},{"$f":"SUM(OFFSET(AH$15,1,0):AH$78)","v":0},{"$f":"SUM(OFFSET(AI$15,1,0):AI$78)","v":0},{"$f":"SUM(OFFSET(AJ$15,1,0):AJ$78)","v":0},{"$f":"SUM(OFFSET(AK$15,1,0):AK$78)","v":0},null,{"$f":"10^12","v":1000000000000},{"$f":"10^12","v":1000000000000},1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,null,{"$f":"10^12","v":1000000000000},1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K16<>\"\",MIN(VALUE(LEFT(K16,FIND(\".\",K16)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B16>AUTOEVENTO,$B16=\"S\",$B16=0),SUBSTITUTE(OFFSET($A16,-1,0),IF($D16=\"Serviço\",\".\",\"\"),\"\"),ROW(A16)-ROW($A$15)&\".\"))","v":"1."},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B16)-ROW(B$15),0)","v":1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C16)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D16)-ROW(D$15),0)","v":"Meta"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E16)-ROW(E$15),0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F16)-ROW(F$15),0)","v":"Ponte Sobre o Rio Lajeado Burro Magro"},{"$f":"IF($D16<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G16)-ROW(G$15),0))","v":""},{"$f":"IF($D16<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H16)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q16:$AA16,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D16<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A16,IF(ISERROR(MATCH($A16,$A$15:OFFSET($A16,-1,0),0)),MAX($M$15:OFFSET(M16,-1,0))+1,INDEX($M$15:OFFSET(M16,-1,0),MATCH($A16,$A$15:OFFSET($A16,-1,0),0)))))","v":""},{"$f":"IF($D16<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A16=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A16,0)),OFFSET($F$15,$A16,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D16=\"Serviço\",AB$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AB16)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P16,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB16)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AC$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AC16)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P16,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC16)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AD$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AD16)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P16,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD16)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AE$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AE16)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P16,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE16)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AF$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AF16)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P16,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF16)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AG$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AG16)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P16,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG16)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AH$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AH16)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P16,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH16)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AI$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AI16)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P16,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI16)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AJ$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AJ16)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ16)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AK$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AK16)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK16)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AM$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AN$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AO$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AP$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AQ$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AR$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AS$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AT$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AU$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AV$13))))","v":0},null,{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,AX$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,AY$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,AZ$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BA$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BB$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BC$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BD$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BE$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BF$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BG$13))))","v":0}]
["2.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B17)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C17)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D17)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E17)-ROW(E$15),0)","v":"1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F17)-ROW(F$15),0)","v":"Serviços Iniciais"},{"$f":"IF($D17<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G17)-ROW(G$15),0))","v":""},{"$f":"IF($D17<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H17)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q17:$AA17,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D17<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A17,IF(ISERROR(MATCH($A17,$A$15:OFFSET($A17,-1,0),0)),MAX($M$15:OFFSET(M17,-1,0))+1,INDEX($M$15:OFFSET(M17,-1,0),MATCH($A17,$A$15:OFFSET($A17,-1,0),0)))))","v":""},{"$f":"IF($D17<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A17=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A17,0)),OFFSET($F$15,$A17,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D17=\"Serviço\",AB$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AB17)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P17,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB17)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AC$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AC17)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P17,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC17)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AD$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AD17)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P17,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD17)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AE$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AE17)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P17,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE17)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AF$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AF17)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P17,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF17)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AG$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AG17)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P17,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG17)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AH$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AH17)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P17,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH17)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AI$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AI17)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P17,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI17)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AJ$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AJ17)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ17)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AK$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AK17)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK17)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AM$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AN$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AO$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AP$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AQ$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AR$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AS$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AT$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AU$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AV$13))))","v":0},null,{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,AX$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,AY$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,AZ$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BA$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BB$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BC$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BD$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BE$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BF$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BG$13))))","v":0}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B18)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C18)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D18)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E18)-ROW(E$15),0)","v":"1.1.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F18)-ROW(F$15),0)","v":"FORNECIMENTO E INSTALAÇÃO DE PLACA DE OBRA COM CHAPA GALVANIZADA E ESTRUTURA DE MADEIRA. AF_03/2022_PS"},{"$f":"IF($D18<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G18)-ROW(G$15),0))","v":"M2"},{"$f":"IF($D18<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H18)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q18:$AA18,15-13*ORÇAMENTO!$AF$7))))","v":6.48},"placa 3,60 m x 1,8 m = 6,48 m². Conforme o Manual de uso da marda do Governo Federal",null,null,".",{"$f":"IF($D18<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A18,IF(ISERROR(MATCH($A18,$A$15:OFFSET($A18,-1,0),0)),MAX($M$15:OFFSET(M18,-1,0))+1,INDEX($M$15:OFFSET(M18,-1,0),MATCH($A18,$A$15:OFFSET($A18,-1,0),0)))))","v":2},{"$f":"IF($D18<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A18=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A18,0)),OFFSET($F$15,$A18,0)))","v":"Serviços Iniciais"},null,null,6.48,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D18=\"Serviço\",AB$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AB18)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P18,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB18)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3709.09},{"$f":"IF(AND($D18=\"Serviço\",AC$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AC18)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P18,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC18)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AD$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AD18)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P18,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD18)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AE$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AE18)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P18,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE18)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AF$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AF18)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P18,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF18)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AG$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AG18)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P18,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG18)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AH$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AH18)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P18,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH18)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AI$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AI18)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P18,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI18)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AJ$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AJ18)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ18)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AK$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AK18)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK18)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AM$13))))","v":1},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AN$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AO$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AP$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AQ$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AR$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AS$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AT$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AU$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AV$13))))","v":1000000000000},null,{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,AX$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,AY$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,AZ$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BA$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BB$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BC$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BD$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BE$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BF$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BG$13))))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B19)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C19)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D19)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E19)-ROW(E$15),0)","v":"1.1.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F19)-ROW(F$15),0)","v":"LOCACAO DE CONTAINER 2,30 X 6,00 M, ALT. 2,50 M, COM 1 SANITARIO, PARA ESCRITORIO, COMPLETO, SEM DIVISORIAS INTERNAS (NAO INCLUI MOBILIZACAO/DESMOBILIZACAO)                                                                                                                                                                                                                                                                                                                                              "},{"$f":"IF($D19<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G19)-ROW(G$15),0))","v":"MES   "},{"$f":"IF($D19<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H19)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q19:$AA19,15-13*ORÇAMENTO!$AF$7))))","v":6},"Estimativa de duração da obra de 6 meses",null,null,".",{"$f":"IF($D19<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A19,IF(ISERROR(MATCH($A19,$A$15:OFFSET($A19,-1,0),0)),MAX($M$15:OFFSET(M19,-1,0))+1,INDEX($M$15:OFFSET(M19,-1,0),MATCH($A19,$A$15:OFFSET($A19,-1,0),0)))))","v":2},{"$f":"IF($D19<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A19=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A19,0)),OFFSET($F$15,$A19,0)))","v":"Serviços Iniciais"},null,null,6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D19=\"Serviço\",AB$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AB19)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P19,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB19)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":7535.4},{"$f":"IF(AND($D19=\"Serviço\",AC$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AC19)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P19,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC19)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AD$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AD19)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P19,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD19)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AE$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AE19)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P19,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE19)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AF$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AF19)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P19,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF19)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AG$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AG19)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P19,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG19)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AH$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AH19)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P19,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH19)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AI$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AI19)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P19,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI19)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AJ$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AJ19)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ19)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AK$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AK19)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK19)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AM$13))))","v":1},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AN$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AO$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AP$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AQ$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AR$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AS$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AT$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AU$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AV$13))))","v":1000000000000},null,{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,AX$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,AY$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,AZ$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BA$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BB$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BC$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BD$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BE$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BF$13))))","v":1000000000000},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BG$13))))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B20)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C20)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D20)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E20)-ROW(E$15),0)","v":"1.1.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F20)-ROW(F$15),0)","v":"LIMPEZA MANUAL DE VEGETAÇÃO EM TERRENO COM ENXADA. AF_03/2024"},{"$f":"IF($D20<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G20)-ROW(G$15),0))","v":"M2"},{"$f":"IF($D20<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H20)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q20:$AA20,15-13*ORÇAMENTO!$AF$7))))","v":70},"Estimativa de 70 m² (área a ser trabalhada e ocupada como canteiro de obras)",null,null,".",{"$f":"IF($D20<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A20,IF(ISERROR(MATCH($A20,$A$15:OFFSET($A20,-1,0),0)),MAX($M$15:OFFSET(M20,-1,0))+1,INDEX($M$15:OFFSET(M20,-1,0),MATCH($A20,$A$15:OFFSET($A20,-1,0),0)))))","v":2},{"$f":"IF($D20<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A20=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A20,0)),OFFSET($F$15,$A20,0)))","v":"Serviços Iniciais"},null,null,70,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D20=\"Serviço\",AB$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AB20)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB20)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":387.1},{"$f":"IF(AND($D20=\"Serviço\",AC$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AC20)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P20,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC20)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AD$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AD20)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P20,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD20)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AE$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AE20)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P20,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE20)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AF$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AF20)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P20,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF20)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AG$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AG20)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P20,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG20)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AH$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AH20)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P20,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH20)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AI$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AI20)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P20,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI20)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AJ$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AJ20)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ20)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AK$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AK20)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK20)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AM$13))))","v":1},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AN$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AO$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AP$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AQ$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AR$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AS$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AT$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AU$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AV$13))))","v":1000000000000},null,{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AX$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AY$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AZ$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BA$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BB$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BC$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BD$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BE$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BF$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BG$13))))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B21)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C21)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D21)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E21)-ROW(E$15),0)","v":"1.1.0.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F21)-ROW(F$15),0)","v":"LOCAÇÃO CONVENCIONAL DE OBRA, UTILIZANDO GABARITO DE TÁBUAS CORRIDAS PONTALETADAS A CADA 2,00M -  2 UTILIZAÇÕES. AF_03/2024"},{"$f":"IF($D21<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G21)-ROW(G$15),0))","v":"M"},{"$f":"IF($D21<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H21)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q21:$AA21,15-13*ORÇAMENTO!$AF$7))))","v":50},"Estimativa de perímetro de 50 m",null,null,".",{"$f":"IF($D21<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A21,IF(ISERROR(MATCH($A21,$A$15:OFFSET($A21,-1,0),0)),MAX($M$15:OFFSET(M21,-1,0))+1,INDEX($M$15:OFFSET(M21,-1,0),MATCH($A21,$A$15:OFFSET($A21,-1,0),0)))))","v":2},{"$f":"IF($D21<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A21=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A21,0)),OFFSET($F$15,$A21,0)))","v":"Serviços Iniciais"},null,null,50,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D21=\"Serviço\",AB$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AB21)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P21,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB21)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3322.5},{"$f":"IF(AND($D21=\"Serviço\",AC$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AC21)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P21,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC21)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AD$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AD21)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P21,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD21)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AE$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AE21)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P21,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE21)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AF$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AF21)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P21,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF21)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AG$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AG21)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P21,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG21)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AH$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AH21)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P21,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH21)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AI$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AI21)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P21,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI21)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AJ$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AJ21)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ21)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AK$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AK21)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK21)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AM$13))))","v":1},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AN$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AO$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AP$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AQ$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AR$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AS$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AT$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AU$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AV$13))))","v":1000000000000},null,{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,AX$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,AY$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,AZ$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BA$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BB$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BC$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BD$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BE$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BF$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K22<>\"\",MIN(VALUE(LEFT(K22,FIND(\".\",K22)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B22>AUTOEVENTO,$B22=\"S\",$B22=0),SUBSTITUTE(OFFSET($A22,-1,0),IF($D22=\"Serviço\",\".\",\"\"),\"\"),ROW(A22)-ROW($A$15)&\".\"))","v":"2"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B22)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C22)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D22)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E22)-ROW(E$15),0)","v":"1.1.0.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F22)-ROW(F$15),0)","v":"GERADOR PORTÁTIL MONOFÁSICO, POTÊNCIA 5500 VA, MOTOR A GASOLINA, POTÊNCIA DO MOTOR 13 CV - CHP DIURNO. AF_03/2016"},{"$f":"IF($D22<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G22)-ROW(G$15),0))","v":"CHP"},{"$f":"IF($D22<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H22)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q22:$AA22,15-13*ORÇAMENTO!$AF$7))))","v":672},"5 dias x 8 horas por dia x 4 semanas x 6 meses x 70%",null,null,".",{"$f":"IF($D22<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A22,IF(ISERROR(MATCH($A22,$A$15:OFFSET($A22,-1,0),0)),MAX($M$15:OFFSET(M22,-1,0))+1,INDEX($M$15:OFFSET(M22,-1,0),MATCH($A22,$A$15:OFFSET($A22,-1,0),0)))))","v":2},{"$f":"IF($D22<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A22=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A22,0)),OFFSET($F$15,$A22,0)))","v":"Serviços Iniciais"},null,null,672,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D22=\"Serviço\",AB$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AB22)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P22,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB22)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":13520.64},{"$f":"IF(AND($D22=\"Serviço\",AC$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AC22)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P22,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC22)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AD$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AD22)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P22,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD22)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AE$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AE22)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P22,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE22)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AF$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AF22)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P22,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF22)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AG$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AG22)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P22,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG22)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AH$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AH22)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P22,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH22)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AI$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AI22)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P22,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI22)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AJ$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AJ22)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ22)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AK$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AK22)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK22)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AM$13))))","v":1},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AN$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AO$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AP$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AQ$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AR$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AS$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AT$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AU$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AV$13))))","v":1000000000000},null,{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AX$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AY$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AZ$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BA$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BB$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BC$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BD$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BE$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BF$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BG$13))))","v":1000000000000}]
["8.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B23)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C23)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D23)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E23)-ROW(E$15),0)","v":"1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F23)-ROW(F$15),0)","v":"Ensecadeira com enroncamento de pedras"},{"$f":"IF($D23<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G23)-ROW(G$15),0))","v":""},{"$f":"IF($D23<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H23)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q23:$AA23,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D23<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A23,IF(ISERROR(MATCH($A23,$A$15:OFFSET($A23,-1,0),0)),MAX($M$15:OFFSET(M23,-1,0))+1,INDEX($M$15:OFFSET(M23,-1,0),MATCH($A23,$A$15:OFFSET($A23,-1,0),0)))))","v":""},{"$f":"IF($D23<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A23=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A23,0)),OFFSET($F$15,$A23,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D23=\"Serviço\",AB$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AB23)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P23,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB23)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AC$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AC23)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P23,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC23)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AD$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AD23)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P23,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD23)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AE$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AE23)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P23,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE23)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AF$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AF23)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P23,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF23)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AG$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AG23)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P23,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG23)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AH$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AH23)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P23,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH23)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AI$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AI23)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P23,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI23)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AJ$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AJ23)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ23)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AK$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AK23)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK23)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AM$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AN$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AO$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AP$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AQ$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AR$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AS$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AT$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AU$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AV$13))))","v":0},null,{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,AX$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,AY$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,AZ$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BA$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BB$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BC$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BD$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BE$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BF$13))))","v":0},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BG$13))))","v":0}]
["8",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B24)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C24)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D24)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E24)-ROW(E$15),0)","v":"1.2.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F24)-ROW(F$15),0)","v":"Enrocamento de pedra jogada - pedra de mão comercial - fornecimento e assentamento"},{"$f":"IF($D24<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G24)-ROW(G$15),0))","v":"m³"},{"$f":"IF($D24<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H24)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q24:$AA24,15-13*ORÇAMENTO!$AF$7))))","v":8.64},"Estimativa de 1,2 m de altura, 12,0 m de comprimento e 0,60 de espessura",null,null,".",{"$f":"IF($D24<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A24,IF(ISERROR(MATCH($A24,$A$15:OFFSET($A24,-1,0),0)),MAX($M$15:OFFSET(M24,-1,0))+1,INDEX($M$15:OFFSET(M24,-1,0),MATCH($A24,$A$15:OFFSET($A24,-1,0),0)))))","v":3},{"$f":"IF($D24<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A24=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A24,0)),OFFSET($F$15,$A24,0)))","v":"Ensecadeira com enroncamento de pedras"},null,null,8.64,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D24=\"Serviço\",AB$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AB24)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P24,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB24)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1836.95},{"$f":"IF(AND($D24=\"Serviço\",AC$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AC24)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P24,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC24)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AD$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AD24)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P24,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD24)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AE$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AE24)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P24,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE24)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AF$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AF24)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P24,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF24)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AG$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AG24)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P24,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG24)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AH$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AH24)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P24,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH24)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AI$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AI24)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P24,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI24)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AJ$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AJ24)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ24)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AK$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AK24)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK24)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AM$13))))","v":1},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AN$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AO$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AP$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AQ$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AR$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AS$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AT$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AU$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AV$13))))","v":1000000000000},null,{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,AX$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,AY$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,AZ$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BA$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BB$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BC$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BD$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BE$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BF$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BG$13))))","v":1000000000000}]
["10.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B25)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C25)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D25)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E25)-ROW(E$15),0)","v":"1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F25)-ROW(F$15),0)","v":"Demolição das contenções existentes"},{"$f":"IF($D25<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G25)-ROW(G$15),0))","v":""},{"$f":"IF($D25<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H25)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q25:$AA25,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D25<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A25,IF(ISERROR(MATCH($A25,$A$15:OFFSET($A25,-1,0),0)),MAX($M$15:OFFSET(M25,-1,0))+1,INDEX($M$15:OFFSET(M25,-1,0),MATCH($A25,$A$15:OFFSET($A25,-1,0),0)))))","v":""},{"$f":"IF($D25<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A25=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A25,0)),OFFSET($F$15,$A25,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D25=\"Serviço\",AB$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AB25)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P25,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB25)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AC$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AC25)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P25,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC25)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AD$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AD25)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P25,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD25)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AE$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AE25)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P25,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE25)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AF$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AF25)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P25,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF25)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AG$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AG25)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P25,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG25)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AH$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AH25)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P25,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH25)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AI$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AI25)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P25,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI25)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AJ$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AJ25)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ25)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AK$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AK25)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK25)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AM$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AN$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AO$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AP$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AQ$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AR$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AS$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AT$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AU$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AV$13))))","v":0},null,{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,AX$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,AY$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,AZ$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BA$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BB$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BC$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BD$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BE$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BF$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BG$13))))","v":0}]
["10",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B26)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C26)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D26)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E26)-ROW(E$15),0)","v":"1.3.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F26)-ROW(F$15),0)","v":"Demolição manual de concreto simples"},{"$f":"IF($D26<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G26)-ROW(G$15),0))","v":"m³"},{"$f":"IF($D26<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H26)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q26:$AA26,15-13*ORÇAMENTO!$AF$7))))","v":5.4},"Estimativa de duas contenções de aproximadamente 6,0*1,0*0,45",null,null,".",{"$f":"IF($D26<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A26,IF(ISERROR(MATCH($A26,$A$15:OFFSET($A26,-1,0),0)),MAX($M$15:OFFSET(M26,-1,0))+1,INDEX($M$15:OFFSET(M26,-1,0),MATCH($A26,$A$15:OFFSET($A26,-1,0),0)))))","v":4},{"$f":"IF($D26<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A26=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A26,0)),OFFSET($F$15,$A26,0)))","v":"Demolição das contenções existentes"},null,null,2.7,2.7,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D26=\"Serviço\",AB$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AB26)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P26,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB26)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1357.02},{"$f":"IF(AND($D26=\"Serviço\",AC$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AC26)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P26,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC26)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1357.02},{"$f":"IF(AND($D26=\"Serviço\",AD$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AD26)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P26,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD26)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AE$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AE26)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P26,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE26)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AF$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AF26)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P26,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF26)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AG$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AG26)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P26,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG26)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AH$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AH26)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P26,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH26)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AI$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AI26)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P26,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI26)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AJ$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AJ26)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ26)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AK$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AK26)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK26)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AM$13))))","v":1},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AN$13))))","v":1},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AO$13))))","v":2},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AP$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AQ$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AR$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AS$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AT$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AU$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AV$13))))","v":1000000000000},null,{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AX$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AY$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AZ$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BA$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BB$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BC$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BD$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BE$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BF$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BG$13))))","v":1000000000000}]
["10",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B27)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C27)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D27)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E27)-ROW(E$15),0)","v":"1.3.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F27)-ROW(F$15),0)","v":"Transporte com caminhão basculante de 6 m³ - rodovia em revestimento primário"},{"$f":"IF($D27<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G27)-ROW(G$15),0))","v":"tkm"},{"$f":"IF($D27<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H27)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q27:$AA27,15-13*ORÇAMENTO!$AF$7))))","v":116.64},"Estimativa de 1800 Kg/m³ * 5,4 m³ transportados até o município, aproximadamente 12 Km",null,null,".",{"$f":"IF($D27<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A27,IF(ISERROR(MATCH($A27,$A$15:OFFSET($A27,-1,0),0)),MAX($M$15:OFFSET(M27,-1,0))+1,INDEX($M$15:OFFSET(M27,-1,0),MATCH($A27,$A$15:OFFSET($A27,-1,0),0)))))","v":4},{"$f":"IF($D27<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A27=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A27,0)),OFFSET($F$15,$A27,0)))","v":"Demolição das contenções existentes"},null,null,null,null,116.64,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D27=\"Serviço\",AB$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AB27)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P27,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB27)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AC$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AC27)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P27,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC27)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AD$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AD27)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P27,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD27)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":143.47},{"$f":"IF(AND($D27=\"Serviço\",AE$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AE27)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P27,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE27)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AF$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AF27)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P27,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF27)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AG$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AG27)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P27,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG27)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AH$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AH27)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P27,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH27)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AI$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AI27)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P27,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI27)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AJ$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AJ27)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ27)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AK$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AK27)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK27)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AM$13))))","v":1},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AN$13))))","v":1},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AO$13))))","v":2},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AP$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AQ$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AR$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AS$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AT$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AU$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AV$13))))","v":1000000000000},null,{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,AX$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,AY$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,AZ$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BA$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BB$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BC$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BD$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BE$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BF$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BG$13))))","v":1000000000000}]
["13.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B28)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C28)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D28)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E28)-ROW(E$15),0)","v":"1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F28)-ROW(F$15),0)","v":"Infraestrutura"},{"$f":"IF($D28<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G28)-ROW(G$15),0))","v":""},{"$f":"IF($D28<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H28)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q28:$AA28,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D28<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A28,IF(ISERROR(MATCH($A28,$A$15:OFFSET($A28,-1,0),0)),MAX($M$15:OFFSET(M28,-1,0))+1,INDEX($M$15:OFFSET(M28,-1,0),MATCH($A28,$A$15:OFFSET($A28,-1,0),0)))))","v":""},{"$f":"IF($D28<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A28=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A28,0)),OFFSET($F$15,$A28,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D28=\"Serviço\",AB$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AB28)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P28,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB28)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AC$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AC28)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P28,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC28)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AD$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AD28)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P28,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD28)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AE$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AE28)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P28,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE28)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AF$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AF28)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P28,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF28)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AG$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AG28)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P28,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG28)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AH$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AH28)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P28,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH28)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AI$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AI28)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P28,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI28)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AJ$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AJ28)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ28)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AK$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AK28)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK28)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AM$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AN$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AO$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AP$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AQ$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AR$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AS$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AT$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AU$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AV$13))))","v":0},null,{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AX$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AY$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AZ$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BA$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BB$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BC$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BD$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BE$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BF$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BG$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K29<>\"\",MIN(VALUE(LEFT(K29,FIND(\".\",K29)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B29>AUTOEVENTO,$B29=\"S\",$B29=0),SUBSTITUTE(OFFSET($A29,-1,0),IF($D29=\"Serviço\",\".\",\"\"),\"\"),ROW(A29)-ROW($A$15)&\".\"))","v":"13."},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B29)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C29)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D29)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E29)-ROW(E$15),0)","v":"1.4.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F29)-ROW(F$15),0)","v":"Preparo das fundações"},{"$f":"IF($D29<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G29)-ROW(G$15),0))","v":""},{"$f":"IF($D29<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H29)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q29:$AA29,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D29<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A29,IF(ISERROR(MATCH($A29,$A$15:OFFSET($A29,-1,0),0)),MAX($M$15:OFFSET(M29,-1,0))+1,INDEX($M$15:OFFSET(M29,-1,0),MATCH($A29,$A$15:OFFSET($A29,-1,0),0)))))","v":""},{"$f":"IF($D29<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A29=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A29,0)),OFFSET($F$15,$A29,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D29=\"Serviço\",AB$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AB29)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P29,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB29)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AC$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AC29)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P29,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC29)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AD$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AD29)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P29,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD29)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AE$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AE29)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P29,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE29)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AF$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AF29)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P29,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF29)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AG$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AG29)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P29,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG29)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AH$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AH29)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P29,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH29)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AI$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AI29)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P29,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI29)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AJ$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AJ29)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ29)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AK$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AK29)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK29)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AM$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AN$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AO$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AP$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AQ$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AR$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AS$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AT$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AU$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AV$13))))","v":0},null,{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AX$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AY$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AZ$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BA$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BB$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BC$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BD$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BE$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BF$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BG$13))))","v":0}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B30)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C30)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D30)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E30)-ROW(E$15),0)","v":"1.4.1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F30)-ROW(F$15),0)","v":"ESCAVAÇÃO MECANIZADA PARA BLOCO DE COROAMENTO OU SAPATA COM RETROESCAVADEIRA (INCLUINDO ESCAVAÇÃO PARA COLOCAÇÃO DE FÔRMAS). AF_01/2024"},{"$f":"IF($D30<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G30)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D30<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H30)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q30:$AA30,15-13*ORÇAMENTO!$AF$7))))","v":122.5},"V=4*[(2,50+1,0)*(2,50+1,0)*2,5]= 112,5 m³",null,null,".",{"$f":"IF($D30<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A30,IF(ISERROR(MATCH($A30,$A$15:OFFSET($A30,-1,0),0)),MAX($M$15:OFFSET(M30,-1,0))+1,INDEX($M$15:OFFSET(M30,-1,0),MATCH($A30,$A$15:OFFSET($A30,-1,0),0)))))","v":5},{"$f":"IF($D30<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A30=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A30,0)),OFFSET($F$15,$A30,0)))","v":"Infraestrutura"},null,null,61.25,61.25,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D30=\"Serviço\",AB$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AB30)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P30,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB30)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3077.8150000000001},{"$f":"IF(AND($D30=\"Serviço\",AC$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AC30)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P30,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC30)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3077.8150000000001},{"$f":"IF(AND($D30=\"Serviço\",AD$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AD30)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P30,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD30)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AE$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AE30)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P30,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE30)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AF$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AF30)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P30,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF30)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AG$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AG30)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P30,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG30)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AH$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AH30)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P30,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH30)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AI$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AI30)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P30,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI30)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AJ$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AJ30)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ30)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AK$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AK30)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK30)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AM$13))))","v":2},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AN$13))))","v":3},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AO$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AP$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AQ$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AR$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AS$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AT$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AU$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AV$13))))","v":1000000000000},null,{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,AX$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,AY$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,AZ$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BA$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BB$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BC$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BD$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BE$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BF$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K31<>\"\",MIN(VALUE(LEFT(K31,FIND(\".\",K31)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B31>AUTOEVENTO,$B31=\"S\",$B31=0),SUBSTITUTE(OFFSET($A31,-1,0),IF($D31=\"Serviço\",\".\",\"\"),\"\"),ROW(A31)-ROW($A$15)&\".\"))","v":"13"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B31)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C31)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D31)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E31)-ROW(E$15),0)","v":"1.4.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F31)-ROW(F$15),0)","v":"Sapatas"},{"$f":"IF($D31<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G31)-ROW(G$15),0))","v":""},{"$f":"IF($D31<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H31)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q31:$AA31,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D31<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A31,IF(ISERROR(MATCH($A31,$A$15:OFFSET($A31,-1,0),0)),MAX($M$15:OFFSET(M31,-1,0))+1,INDEX($M$15:OFFSET(M31,-1,0),MATCH($A31,$A$15:OFFSET($A31,-1,0),0)))))","v":""},{"$f":"IF($D31<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A31=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A31,0)),OFFSET($F$15,$A31,0)))","v":""},null,null,15,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D31=\"Serviço\",AB$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AB31)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P31,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB31)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AC$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AC31)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P31,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC31)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AD$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AD31)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P31,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD31)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AE$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AE31)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P31,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE31)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AF$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AF31)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P31,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF31)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AG$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AG31)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P31,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG31)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AH$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AH31)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P31,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH31)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AI$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AI31)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P31,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI31)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AJ$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AJ31)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ31)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AK$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AK31)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK31)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AM$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AN$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AO$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AP$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AQ$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AR$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AS$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AT$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AU$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AV$13))))","v":0},null,{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,AX$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,AY$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,AZ$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BA$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BB$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BC$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BD$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BE$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BF$13))))","v":0},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BG$13))))","v":0}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B32)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C32)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D32)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E32)-ROW(E$15),0)","v":"1.4.2.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F32)-ROW(F$15),0)","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF($D32<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G32)-ROW(G$15),0))","v":"m²"},{"$f":"IF($D32<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H32)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q32:$AA32,15-13*ORÇAMENTO!$AF$7))))","v":26},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D32<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A32,IF(ISERROR(MATCH($A32,$A$15:OFFSET($A32,-1,0),0)),MAX($M$15:OFFSET(M32,-1,0))+1,INDEX($M$15:OFFSET(M32,-1,0),MATCH($A32,$A$15:OFFSET($A32,-1,0),0)))))","v":5},{"$f":"IF($D32<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A32=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A32,0)),OFFSET($F$15,$A32,0)))","v":"Infraestrutura"},null,null,13,13,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D32=\"Serviço\",AB$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AB32)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P32,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB32)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2181.4},{"$f":"IF(AND($D32=\"Serviço\",AC$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AC32)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P32,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC32)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2181.4},{"$f":"IF(AND($D32=\"Serviço\",AD$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AD32)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P32,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD32)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AE$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AE32)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P32,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE32)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AF$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AF32)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P32,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF32)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AG$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AG32)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P32,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG32)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AH$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AH32)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P32,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH32)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AI$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AI32)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P32,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI32)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AJ$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AJ32)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ32)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AK$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AK32)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK32)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AM$13))))","v":2},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AN$13))))","v":3},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AO$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AP$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AQ$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AR$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AS$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AT$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AU$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AV$13))))","v":1000000000000},null,{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AX$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AY$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AZ$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BA$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BB$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BC$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BD$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BE$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BF$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BG$13))))","v":1000000000000}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B33)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C33)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D33)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E33)-ROW(E$15),0)","v":"1.4.2.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F33)-ROW(F$15),0)","v":"ARMAÇÃO DE BLOCO, SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_01/2024"},{"$f":"IF($D33<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G33)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D33<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H33)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q33:$AA33,15-13*ORÇAMENTO!$AF$7))))","v":617.70000000000005},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D33<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A33,IF(ISERROR(MATCH($A33,$A$15:OFFSET($A33,-1,0),0)),MAX($M$15:OFFSET(M33,-1,0))+1,INDEX($M$15:OFFSET(M33,-1,0),MATCH($A33,$A$15:OFFSET($A33,-1,0),0)))))","v":5},{"$f":"IF($D33<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A33=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A33,0)),OFFSET($F$15,$A33,0)))","v":"Infraestrutura"},null,null,308.85000000000002,308.85000000000002,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D33=\"Serviço\",AB$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AB33)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P33,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB33)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":4271.3950000000004},{"$f":"IF(AND($D33=\"Serviço\",AC$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AC33)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P33,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC33)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":4271.3950000000004},{"$f":"IF(AND($D33=\"Serviço\",AD$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AD33)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P33,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD33)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AE$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AE33)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P33,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE33)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AF$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AF33)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P33,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF33)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AG$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AG33)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P33,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG33)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AH$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AH33)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P33,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH33)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AI$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AI33)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P33,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI33)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AJ$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AJ33)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ33)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AK$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AK33)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK33)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AM$13))))","v":2},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AN$13))))","v":3},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AO$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AP$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AQ$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AR$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AS$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AT$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AU$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AV$13))))","v":1000000000000},null,{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,AX$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,AY$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,AZ$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BA$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BB$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BC$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BD$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BE$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BF$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K34<>\"\",MIN(VALUE(LEFT(K34,FIND(\".\",K34)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B34>AUTOEVENTO,$B34=\"S\",$B34=0),SUBSTITUTE(OFFSET($A34,-1,0),IF($D34=\"Serviço\",\".\",\"\"),\"\"),ROW(A34)-ROW($A$15)&\".\"))","v":"13"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B34)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C34)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D34)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E34)-ROW(E$15),0)","v":"1.4.2.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F34)-ROW(F$15),0)","v":"ACO CA-50, 12,5 MM OU 16,0 MM, VERGALHAO                                                                                                                                                                                                                                                                                                                                                                                                                                                                  "},{"$f":"IF($D34<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G34)-ROW(G$15),0))","v":"KG    "},{"$f":"IF($D34<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H34)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q34:$AA34,15-13*ORÇAMENTO!$AF$7))))","v":95.8},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D34<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A34,IF(ISERROR(MATCH($A34,$A$15:OFFSET($A34,-1,0),0)),MAX($M$15:OFFSET(M34,-1,0))+1,INDEX($M$15:OFFSET(M34,-1,0),MATCH($A34,$A$15:OFFSET($A34,-1,0),0)))))","v":5},{"$f":"IF($D34<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A34=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A34,0)),OFFSET($F$15,$A34,0)))","v":"Infraestrutura"},null,null,47.9,47.9,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D34=\"Serviço\",AB$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AB34)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P34,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB34)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":447.38499999999999},{"$f":"IF(AND($D34=\"Serviço\",AC$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AC34)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P34,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC34)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":447.38499999999999},{"$f":"IF(AND($D34=\"Serviço\",AD$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AD34)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P34,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD34)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AE$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AE34)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P34,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE34)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AF$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AF34)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P34,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF34)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AG$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AG34)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P34,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG34)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AH$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AH34)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P34,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH34)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AI$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AI34)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P34,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI34)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AJ$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AJ34)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ34)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AK$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AK34)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK34)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AM$13))))","v":2},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AN$13))))","v":3},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AO$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AP$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AQ$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AR$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AS$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AT$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AU$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AV$13))))","v":1000000000000},null,{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,AX$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,AY$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,AZ$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BA$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BB$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BC$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BD$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BE$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BF$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K35<>\"\",MIN(VALUE(LEFT(K35,FIND(\".\",K35)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B35>AUTOEVENTO,$B35=\"S\",$B35=0),SUBSTITUTE(OFFSET($A35,-1,0),IF($D35=\"Serviço\",\".\",\"\"),\"\"),ROW(A35)-ROW($A$15)&\".\"))","v":"13"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B35)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C35)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D35)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E35)-ROW(E$15),0)","v":"1.4.2.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F35)-ROW(F$15),0)","v":"Perfuração em concreto com martelete elétrico - D = 10 mm"},{"$f":"IF($D35<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G35)-ROW(G$15),0))","v":"m"},{"$f":"IF($D35<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H35)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q35:$AA35,15-13*ORÇAMENTO!$AF$7))))","v":28.8},"12 furos para cada sapata, 60 cm dentro da rocha: 4*(12*0,6) = 28,8 m Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D35<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A35,IF(ISERROR(MATCH($A35,$A$15:OFFSET($A35,-1,0),0)),MAX($M$15:OFFSET(M35,-1,0))+1,INDEX($M$15:OFFSET(M35,-1,0),MATCH($A35,$A$15:OFFSET($A35,-1,0),0)))))","v":5},{"$f":"IF($D35<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A35=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A35,0)),OFFSET($F$15,$A35,0)))","v":"Infraestrutura"},null,null,14.4,14.4,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D35=\"Serviço\",AB$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AB35)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P35,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB35)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":343.73},{"$f":"IF(AND($D35=\"Serviço\",AC$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AC35)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P35,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC35)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":343.73},{"$f":"IF(AND($D35=\"Serviço\",AD$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AD35)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P35,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD35)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AE$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AE35)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P35,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE35)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AF$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AF35)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P35,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF35)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AG$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AG35)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P35,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG35)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AH$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AH35)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P35,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH35)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AI$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AI35)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P35,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI35)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AJ$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AJ35)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ35)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AK$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AK35)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK35)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AM$13))))","v":2},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AN$13))))","v":3},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AO$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AP$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AQ$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AR$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AS$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AT$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AU$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AV$13))))","v":1000000000000},null,{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,AX$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,AY$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,AZ$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BA$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BB$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BC$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BD$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BE$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BF$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BG$13))))","v":1000000000000}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B36)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C36)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D36)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E36)-ROW(E$15),0)","v":"1.4.2.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F36)-ROW(F$15),0)","v":"CONCRETAGEM DE SAPATA, FCK 30 MPA, COM USO DE BOMBA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_01/2024"},{"$f":"IF($D36<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G36)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D36<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H36)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q36:$AA36,15-13*ORÇAMENTO!$AF$7))))","v":16.25},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D36<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A36,IF(ISERROR(MATCH($A36,$A$15:OFFSET($A36,-1,0),0)),MAX($M$15:OFFSET(M36,-1,0))+1,INDEX($M$15:OFFSET(M36,-1,0),MATCH($A36,$A$15:OFFSET($A36,-1,0),0)))))","v":5},{"$f":"IF($D36<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A36=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A36,0)),OFFSET($F$15,$A36,0)))","v":"Infraestrutura"},null,null,8.1199999999999992,8.1300000000000008,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D36=\"Serviço\",AB$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AB36)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P36,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB36)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":7831.4176984615378},{"$f":"IF(AND($D36=\"Serviço\",AC$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AC36)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P36,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC36)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":7841.0623015384617},{"$f":"IF(AND($D36=\"Serviço\",AD$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AD36)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P36,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD36)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AE$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AE36)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P36,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE36)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AF$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AF36)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P36,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF36)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AG$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AG36)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P36,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG36)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AH$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AH36)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P36,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH36)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AI$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AI36)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P36,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI36)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AJ$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AJ36)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ36)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AK$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AK36)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK36)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AM$13))))","v":2},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AN$13))))","v":3},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AO$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AP$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AQ$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AR$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AS$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AT$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AU$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AV$13))))","v":1000000000000},null,{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,AX$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,AY$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,AZ$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BA$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BB$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BC$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BD$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BE$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BF$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K37<>\"\",MIN(VALUE(LEFT(K37,FIND(\".\",K37)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B37>AUTOEVENTO,$B37=\"S\",$B37=0),SUBSTITUTE(OFFSET($A37,-1,0),IF($D37=\"Serviço\",\".\",\"\"),\"\"),ROW(A37)-ROW($A$15)&\".\"))","v":"13"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B37)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C37)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D37)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E37)-ROW(E$15),0)","v":"1.4.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F37)-ROW(F$15),0)","v":"Vigas de fundação"},{"$f":"IF($D37<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G37)-ROW(G$15),0))","v":""},{"$f":"IF($D37<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H37)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q37:$AA37,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D37<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A37,IF(ISERROR(MATCH($A37,$A$15:OFFSET($A37,-1,0),0)),MAX($M$15:OFFSET(M37,-1,0))+1,INDEX($M$15:OFFSET(M37,-1,0),MATCH($A37,$A$15:OFFSET($A37,-1,0),0)))))","v":""},{"$f":"IF($D37<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A37=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A37,0)),OFFSET($F$15,$A37,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D37=\"Serviço\",AB$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AB37)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P37,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB37)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AC$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AC37)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P37,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC37)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AD$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AD37)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P37,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD37)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AE$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AE37)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P37,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE37)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AF$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AF37)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P37,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF37)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AG$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AG37)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P37,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG37)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AH$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AH37)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P37,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH37)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AI$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AI37)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P37,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI37)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AJ$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AJ37)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ37)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AK$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AK37)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK37)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AM$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AN$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AO$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AP$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AQ$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AR$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AS$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AT$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AU$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AV$13))))","v":0},null,{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,AX$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,AY$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,AZ$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BA$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BB$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BC$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BD$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BE$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BF$13))))","v":0},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BG$13))))","v":0}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B38)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C38)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D38)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E38)-ROW(E$15),0)","v":"1.4.3.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F38)-ROW(F$15),0)","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF($D38<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G38)-ROW(G$15),0))","v":"m²"},{"$f":"IF($D38<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H38)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q38:$AA38,15-13*ORÇAMENTO!$AF$7))))","v":9.2100000000000009},"Conforme Prancha 620-B-03",null,null,".",{"$f":"IF($D38<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A38,IF(ISERROR(MATCH($A38,$A$15:OFFSET($A38,-1,0),0)),MAX($M$15:OFFSET(M38,-1,0))+1,INDEX($M$15:OFFSET(M38,-1,0),MATCH($A38,$A$15:OFFSET($A38,-1,0),0)))))","v":5},{"$f":"IF($D38<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A38=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A38,0)),OFFSET($F$15,$A38,0)))","v":"Infraestrutura"},null,null,4.5999999999999996,4.6100000000000003,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D38=\"Serviço\",AB$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AB38)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P38,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB38)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":771.88099891422348},{"$f":"IF(AND($D38=\"Serviço\",AC$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AC38)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P38,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC38)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":773.55900108577634},{"$f":"IF(AND($D38=\"Serviço\",AD$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AD38)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P38,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD38)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AE$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AE38)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P38,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE38)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AF$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AF38)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P38,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF38)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AG$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AG38)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P38,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG38)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AH$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AH38)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P38,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH38)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AI$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AI38)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P38,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI38)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AJ$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AJ38)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ38)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AK$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AK38)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK38)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AM$13))))","v":2},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AN$13))))","v":3},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AO$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AP$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AQ$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AR$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AS$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AT$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AU$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AV$13))))","v":1000000000000},null,{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,AX$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,AY$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,AZ$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BA$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BB$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BC$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BD$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BE$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BF$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BG$13))))","v":1000000000000}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B39)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C39)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D39)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E39)-ROW(E$15),0)","v":"1.4.3.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F39)-ROW(F$15),0)","v":"ARMAÇÃO DE SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-60 DE 5 MM - MONTAGEM. AF_01/2024"},{"$f":"IF($D39<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G39)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D39<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H39)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q39:$AA39,15-13*ORÇAMENTO!$AF$7))))","v":21.3},"Conforme Prancha 620-B-03",null,null,".",{"$f":"IF($D39<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A39,IF(ISERROR(MATCH($A39,$A$15:OFFSET($A39,-1,0),0)),MAX($M$15:OFFSET(M39,-1,0))+1,INDEX($M$15:OFFSET(M39,-1,0),MATCH($A39,$A$15:OFFSET($A39,-1,0),0)))))","v":5},{"$f":"IF($D39<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A39=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A39,0)),OFFSET($F$15,$A39,0)))","v":"Infraestrutura"},null,null,10.65,10.65,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D39=\"Serviço\",AB$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AB39)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P39,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB39)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":219.495},{"$f":"IF(AND($D39=\"Serviço\",AC$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AC39)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P39,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC39)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":219.495},{"$f":"IF(AND($D39=\"Serviço\",AD$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AD39)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P39,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD39)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AE$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AE39)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P39,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE39)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AF$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AF39)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P39,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF39)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AG$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AG39)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P39,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG39)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AH$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AH39)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P39,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH39)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AI$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AI39)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P39,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI39)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AJ$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AJ39)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P39,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ39)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AK$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P39,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AK39)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P39,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK39)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AM$13))))","v":2},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AN$13))))","v":3},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AO$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AP$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AQ$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AR$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AS$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AT$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AU$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AV$13))))","v":1000000000000},null,{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,AX$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,AY$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,AZ$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BA$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BB$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BC$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BD$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BE$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BF$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BG$13))))","v":1000000000000}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B40)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C40)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D40)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E40)-ROW(E$15),0)","v":"1.4.3.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F40)-ROW(F$15),0)","v":"ARMAÇÃO DE BLOCO, SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_01/2024"},{"$f":"IF($D40<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G40)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D40<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H40)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q40:$AA40,15-13*ORÇAMENTO!$AF$7))))","v":63.4},"Conforme Prancha 620-B-03",null,null,".",{"$f":"IF($D40<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A40,IF(ISERROR(MATCH($A40,$A$15:OFFSET($A40,-1,0),0)),MAX($M$15:OFFSET(M40,-1,0))+1,INDEX($M$15:OFFSET(M40,-1,0),MATCH($A40,$A$15:OFFSET($A40,-1,0),0)))))","v":5},{"$f":"IF($D40<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A40=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A40,0)),OFFSET($F$15,$A40,0)))","v":"Infraestrutura"},null,null,31.7,31.7,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D40=\"Serviço\",AB$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AB40)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P40,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB40)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":438.41},{"$f":"IF(AND($D40=\"Serviço\",AC$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AC40)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P40,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC40)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":438.41},{"$f":"IF(AND($D40=\"Serviço\",AD$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AD40)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P40,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD40)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AE$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AE40)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P40,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE40)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AF$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AF40)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P40,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF40)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AG$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AG40)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P40,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG40)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AH$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AH40)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P40,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH40)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AI$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AI40)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P40,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI40)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AJ$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AJ40)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P40,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ40)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AK$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P40,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AK40)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P40,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK40)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AM$13))))","v":2},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AN$13))))","v":3},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AO$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AP$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AQ$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AR$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AS$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AT$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AU$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AV$13))))","v":1000000000000},null,{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,AX$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,AY$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,AZ$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BA$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BB$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BC$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BD$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BE$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BF$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BG$13))))","v":1000000000000}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B41)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C41)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D41)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E41)-ROW(E$15),0)","v":"1.4.3.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F41)-ROW(F$15),0)","v":"CONCRETAGEM DE BLOCO DE COROAMENTO OU VIGA BALDRAME, FCK 30 MPA, COM USO DE BOMBA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_01/2024"},{"$f":"IF($D41<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G41)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D41<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H41)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q41:$AA41,15-13*ORÇAMENTO!$AF$7))))","v":1.53},"Conforme Prancha 620-B-03",null,null,".",{"$f":"IF($D41<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A41,IF(ISERROR(MATCH($A41,$A$15:OFFSET($A41,-1,0),0)),MAX($M$15:OFFSET(M41,-1,0))+1,INDEX($M$15:OFFSET(M41,-1,0),MATCH($A41,$A$15:OFFSET($A41,-1,0),0)))))","v":5},{"$f":"IF($D41<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A41=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A41,0)),OFFSET($F$15,$A41,0)))","v":"Infraestrutura"},null,null,0.76,0.77,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D41=\"Serviço\",AB$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AB41)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P41,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB41)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":702.67215686274506},{"$f":"IF(AND($D41=\"Serviço\",AC$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AC41)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P41,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC41)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":711.91784313725486},{"$f":"IF(AND($D41=\"Serviço\",AD$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AD41)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P41,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD41)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AE$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AE41)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P41,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE41)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AF$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AF41)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P41,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF41)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AG$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AG41)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P41,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG41)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AH$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AH41)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P41,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH41)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AI$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AI41)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P41,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI41)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AJ$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AJ41)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P41,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ41)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AK$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P41,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AK41)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P41,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK41)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AM$13))))","v":2},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AN$13))))","v":3},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AO$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AP$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AQ$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AR$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AS$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AT$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AU$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AV$13))))","v":1000000000000},null,{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,AX$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,AY$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,AZ$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BA$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BB$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BC$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BD$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BE$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BF$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BG$13))))","v":1000000000000}]
["27.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B42)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C42)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D42)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E42)-ROW(E$15),0)","v":"1.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F42)-ROW(F$15),0)","v":"Contenção"},{"$f":"IF($D42<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G42)-ROW(G$15),0))","v":""},{"$f":"IF($D42<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H42)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q42:$AA42,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D42<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A42,IF(ISERROR(MATCH($A42,$A$15:OFFSET($A42,-1,0),0)),MAX($M$15:OFFSET(M42,-1,0))+1,INDEX($M$15:OFFSET(M42,-1,0),MATCH($A42,$A$15:OFFSET($A42,-1,0),0)))))","v":""},{"$f":"IF($D42<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A42=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A42,0)),OFFSET($F$15,$A42,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D42=\"Serviço\",AB$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AB42)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P42,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB42)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AC$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AC42)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P42,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC42)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AD$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AD42)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P42,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD42)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AE$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AE42)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P42,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE42)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AF$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AF42)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P42,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF42)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AG$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AG42)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P42,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG42)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AH$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AH42)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P42,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH42)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AI$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AI42)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P42,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI42)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AJ$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AJ42)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P42,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ42)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AK$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P42,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AK42)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P42,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK42)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AM$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AN$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AO$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AP$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AQ$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AR$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AS$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AT$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AU$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AV$13))))","v":0},null,{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,AX$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,AY$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,AZ$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BA$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BB$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BC$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BD$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BE$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BF$13))))","v":0},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BG$13))))","v":0}]
["27",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B43)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C43)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D43)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E43)-ROW(E$15),0)","v":"1.5.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F43)-ROW(F$15),0)","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF($D43<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G43)-ROW(G$15),0))","v":"m²"},{"$f":"IF($D43<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H43)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q43:$AA43,15-13*ORÇAMENTO!$AF$7))))","v":155.47999999999999},"Conforme Prancha 620-B-07",null,null,".",{"$f":"IF($D43<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A43,IF(ISERROR(MATCH($A43,$A$15:OFFSET($A43,-1,0),0)),MAX($M$15:OFFSET(M43,-1,0))+1,INDEX($M$15:OFFSET(M43,-1,0),MATCH($A43,$A$15:OFFSET($A43,-1,0),0)))))","v":6},{"$f":"IF($D43<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A43=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A43,0)),OFFSET($F$15,$A43,0)))","v":"Contenção"},null,null,99.88,55.6,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D43=\"Serviço\",AB$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AB43)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P43,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB43)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":16759.861430409059},{"$f":"IF(AND($D43=\"Serviço\",AC$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AC43)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P43,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC43)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":9329.6785695909457},{"$f":"IF(AND($D43=\"Serviço\",AD$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AD43)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P43,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD43)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AE$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AE43)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P43,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE43)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AF$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AF43)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P43,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF43)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AG$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AG43)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P43,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG43)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AH$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AH43)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P43,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH43)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AI$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AI43)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P43,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI43)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AJ$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AJ43)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P43,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ43)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AK$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P43,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AK43)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P43,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK43)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AM$13))))","v":3},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AN$13))))","v":4},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AO$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AP$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AQ$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AR$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AS$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AT$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AU$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AV$13))))","v":1000000000000},null,{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,AX$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,AY$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,AZ$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BA$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BB$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BC$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BD$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BE$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BF$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BG$13))))","v":1000000000000}]
["27",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B44)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C44)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D44)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E44)-ROW(E$15),0)","v":"1.5.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F44)-ROW(F$15),0)","v":"Perfuração em concreto com martelete elétrico - D = 10 mm"},{"$f":"IF($D44<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G44)-ROW(G$15),0))","v":"m"},{"$f":"IF($D44<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H44)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q44:$AA44,15-13*ORÇAMENTO!$AF$7))))","v":72},"60 furos para cada contenção, 60 cm dentro da rocha: 2*(60*0,6) = 72 m Conforme Prancha 620-B-07",null,null,".",{"$f":"IF($D44<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A44,IF(ISERROR(MATCH($A44,$A$15:OFFSET($A44,-1,0),0)),MAX($M$15:OFFSET(M44,-1,0))+1,INDEX($M$15:OFFSET(M44,-1,0),MATCH($A44,$A$15:OFFSET($A44,-1,0),0)))))","v":6},{"$f":"IF($D44<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A44=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A44,0)),OFFSET($F$15,$A44,0)))","v":"Contenção"},null,null,36,36,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D44=\"Serviço\",AB$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AB44)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P44,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB44)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":859.32},{"$f":"IF(AND($D44=\"Serviço\",AC$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AC44)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P44,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC44)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":859.32},{"$f":"IF(AND($D44=\"Serviço\",AD$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AD44)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P44,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD44)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AE$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AE44)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P44,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE44)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AF$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AF44)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P44,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF44)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AG$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AG44)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P44,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG44)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AH$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AH44)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P44,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH44)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AI$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AI44)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P44,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI44)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AJ$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AJ44)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P44,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ44)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AK$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P44,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AK44)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P44,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK44)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AM$13))))","v":3},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AN$13))))","v":4},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AO$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AP$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AQ$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AR$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AS$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AT$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AU$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AV$13))))","v":1000000000000},null,{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,AX$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,AY$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,AZ$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BA$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BB$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BC$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BD$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BE$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BF$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BG$13))))","v":1000000000000}]
["27",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B45)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C45)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D45)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E45)-ROW(E$15),0)","v":"1.5.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F45)-ROW(F$15),0)","v":"ARMAÇÃO DO SISTEMA DE PAREDES DE CONCRETO, EXECUTADA COMO REFORÇO, VERGALHÃO DE 8,0 MM DE DIÂMETRO. AF_06/2019"},{"$f":"IF($D45<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G45)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D45<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H45)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q45:$AA45,15-13*ORÇAMENTO!$AF$7))))","v":943.3},"Conforme Prancha 620-B-07",null,null,".",{"$f":"IF($D45<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A45,IF(ISERROR(MATCH($A45,$A$15:OFFSET($A45,-1,0),0)),MAX($M$15:OFFSET(M45,-1,0))+1,INDEX($M$15:OFFSET(M45,-1,0),MATCH($A45,$A$15:OFFSET($A45,-1,0),0)))))","v":6},{"$f":"IF($D45<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A45=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A45,0)),OFFSET($F$15,$A45,0)))","v":"Contenção"},null,null,554.6,388.7,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D45=\"Serviço\",AB$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AB45)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P45,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB45)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":8196.9856482561227},{"$f":"IF(AND($D45=\"Serviço\",AC$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AC45)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P45,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC45)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":5744.9843517438776},{"$f":"IF(AND($D45=\"Serviço\",AD$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AD45)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P45,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD45)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AE$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AE45)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P45,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE45)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AF$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AF45)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P45,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF45)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AG$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AG45)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P45,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG45)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AH$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AH45)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P45,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH45)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AI$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AI45)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P45,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI45)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AJ$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AJ45)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P45,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ45)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AK$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P45,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AK45)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P45,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK45)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AM$13))))","v":3},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AN$13))))","v":4},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AO$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AP$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AQ$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AR$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AS$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AT$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AU$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AV$13))))","v":1000000000000},null,{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,AX$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,AY$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,AZ$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BA$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BB$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BC$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BD$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BE$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BF$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K46<>\"\",MIN(VALUE(LEFT(K46,FIND(\".\",K46)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B46>AUTOEVENTO,$B46=\"S\",$B46=0),SUBSTITUTE(OFFSET($A46,-1,0),IF($D46=\"Serviço\",\".\",\"\"),\"\"),ROW(A46)-ROW($A$15)&\".\"))","v":"27"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B46)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C46)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D46)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E46)-ROW(E$15),0)","v":"1.5.0.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F46)-ROW(F$15),0)","v":"ARMAÇÃO DO SISTEMA DE PAREDES DE CONCRETO, EXECUTADA COMO REFORÇO, VERGALHÃO DE 16,0 MM DE DIÂMETRO"},{"$f":"IF($D46<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G46)-ROW(G$15),0))","v":"KG    "},{"$f":"IF($D46<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H46)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q46:$AA46,15-13*ORÇAMENTO!$AF$7))))","v":5261.5},"Conforme Prancha 620-B-07",null,null,".",{"$f":"IF($D46<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A46,IF(ISERROR(MATCH($A46,$A$15:OFFSET($A46,-1,0),0)),MAX($M$15:OFFSET(M46,-1,0))+1,INDEX($M$15:OFFSET(M46,-1,0),MATCH($A46,$A$15:OFFSET($A46,-1,0),0)))))","v":6},{"$f":"IF($D46<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A46=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A46,0)),OFFSET($F$15,$A46,0)))","v":"Contenção"},null,null,2887.7,2373.8000000000002,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D46=\"Serviço\",AB$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AB46)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P46,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB46)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":34536.892},{"$f":"IF(AND($D46=\"Serviço\",AC$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AC46)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P46,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC46)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":28390.648000000001},{"$f":"IF(AND($D46=\"Serviço\",AD$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AD46)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P46,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD46)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AE$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AE46)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P46,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE46)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AF$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AF46)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P46,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF46)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AG$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AG46)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P46,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG46)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AH$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AH46)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P46,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH46)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AI$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AI46)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P46,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI46)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AJ$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AJ46)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P46,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ46)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AK$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P46,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AK46)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P46,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK46)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AM$13))))","v":3},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AN$13))))","v":4},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AO$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AP$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AQ$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AR$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AS$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AT$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AU$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AV$13))))","v":1000000000000},null,{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,AX$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,AY$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,AZ$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BA$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BB$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BC$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BD$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BE$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BF$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BG$13))))","v":1000000000000}]
["27",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B47)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C47)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D47)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E47)-ROW(E$15),0)","v":"1.5.0.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F47)-ROW(F$15),0)","v":"CONCRETAGEM DE CORTINA DE CONTENÇÃO, ATRAVÉS DE BOMBA  - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_07/2019"},{"$f":"IF($D47<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G47)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D47<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H47)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q47:$AA47,15-13*ORÇAMENTO!$AF$7))))","v":71.62},"Conforme Prancha 620-B-07",null,null,".",{"$f":"IF($D47<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A47,IF(ISERROR(MATCH($A47,$A$15:OFFSET($A47,-1,0),0)),MAX($M$15:OFFSET(M47,-1,0))+1,INDEX($M$15:OFFSET(M47,-1,0),MATCH($A47,$A$15:OFFSET($A47,-1,0),0)))))","v":6},{"$f":"IF($D47<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A47=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A47,0)),OFFSET($F$15,$A47,0)))","v":"Contenção"},null,null,40.08,31.54,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D47=\"Serviço\",AB$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AB47)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P47,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB47)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":33750.16369729126},{"$f":"IF(AND($D47=\"Serviço\",AC$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AC47)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P47,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC47)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":26558.886302708739},{"$f":"IF(AND($D47=\"Serviço\",AD$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AD47)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P47,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD47)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AE$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AE47)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P47,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE47)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AF$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AF47)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P47,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF47)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AG$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AG47)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P47,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG47)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AH$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AH47)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P47,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH47)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AI$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AI47)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P47,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI47)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AJ$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AJ47)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P47,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ47)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AK$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P47,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AK47)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P47,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK47)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AM$13))))","v":3},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AN$13))))","v":4},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AO$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AP$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AQ$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AR$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AS$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AT$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AU$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AV$13))))","v":1000000000000},null,{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,AX$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,AY$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,AZ$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BA$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BB$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BC$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BD$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BE$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BF$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BG$13))))","v":1000000000000}]
["33.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B48)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C48)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D48)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E48)-ROW(E$15),0)","v":"1.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F48)-ROW(F$15),0)","v":"Finalização da infraestrutura"},{"$f":"IF($D48<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G48)-ROW(G$15),0))","v":""},{"$f":"IF($D48<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H48)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q48:$AA48,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D48<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A48,IF(ISERROR(MATCH($A48,$A$15:OFFSET($A48,-1,0),0)),MAX($M$15:OFFSET(M48,-1,0))+1,INDEX($M$15:OFFSET(M48,-1,0),MATCH($A48,$A$15:OFFSET($A48,-1,0),0)))))","v":""},{"$f":"IF($D48<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A48=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A48,0)),OFFSET($F$15,$A48,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D48=\"Serviço\",AB$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AB48)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P48,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB48)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AC$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AC48)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P48,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC48)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AD$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AD48)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P48,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD48)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AE$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AE48)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P48,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE48)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AF$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AF48)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P48,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF48)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AG$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AG48)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P48,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG48)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AH$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AH48)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P48,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH48)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AI$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AI48)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P48,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI48)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AJ$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AJ48)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P48,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ48)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AK$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P48,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AK48)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P48,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK48)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AM$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AN$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AO$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AP$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AQ$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AR$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AS$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AT$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AU$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AV$13))))","v":0},null,{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AX$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AY$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AZ$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BA$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BB$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BC$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BD$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BE$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BF$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BG$13))))","v":0}]
["33",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B49)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C49)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D49)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E49)-ROW(E$15),0)","v":"1.6.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F49)-ROW(F$15),0)","v":"REATERRO MECANIZADO DE VALA COM MINICARREGADEIRA, COM COMPACTADOR DE SOLOS DE PERCUSSÃO. AF_08/2023"},{"$f":"IF($D49<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G49)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D49<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H49)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q49:$AA49,15-13*ORÇAMENTO!$AF$7))))","v":106.26},"V= 122,5 -16,25. OBS: reaterro apenas das fundações. ",null,null,".",{"$f":"IF($D49<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A49,IF(ISERROR(MATCH($A49,$A$15:OFFSET($A49,-1,0),0)),MAX($M$15:OFFSET(M49,-1,0))+1,INDEX($M$15:OFFSET(M49,-1,0),MATCH($A49,$A$15:OFFSET($A49,-1,0),0)))))","v":7},{"$f":"IF($D49<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A49=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A49,0)),OFFSET($F$15,$A49,0)))","v":"Finalização da infraestrutura"},null,null,53.13,53.13,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D49=\"Serviço\",AB$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AB49)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P49,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB49)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1955.7149999999999},{"$f":"IF(AND($D49=\"Serviço\",AC$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AC49)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P49,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC49)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1955.7149999999999},{"$f":"IF(AND($D49=\"Serviço\",AD$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AD49)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P49,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD49)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AE$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AE49)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P49,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE49)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AF$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AF49)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P49,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF49)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AG$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AG49)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P49,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG49)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AH$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AH49)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P49,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH49)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AI$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AI49)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P49,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI49)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AJ$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AJ49)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P49,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ49)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AK$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P49,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AK49)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P49,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK49)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AM$13))))","v":4},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AN$13))))","v":4},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AO$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AP$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AQ$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AR$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AS$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AT$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AU$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AV$13))))","v":1000000000000},null,{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,AX$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,AY$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,AZ$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BA$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BB$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BC$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BD$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BE$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BF$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BG$13))))","v":1000000000000}]
["35.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B50)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C50)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D50)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E50)-ROW(E$15),0)","v":"1.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F50)-ROW(F$15),0)","v":"Superestrutura"},{"$f":"IF($D50<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G50)-ROW(G$15),0))","v":""},{"$f":"IF($D50<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H50)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q50:$AA50,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D50<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A50,IF(ISERROR(MATCH($A50,$A$15:OFFSET($A50,-1,0),0)),MAX($M$15:OFFSET(M50,-1,0))+1,INDEX($M$15:OFFSET(M50,-1,0),MATCH($A50,$A$15:OFFSET($A50,-1,0),0)))))","v":""},{"$f":"IF($D50<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A50=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A50,0)),OFFSET($F$15,$A50,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D50=\"Serviço\",AB$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AB50)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P50,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB50)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AC$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AC50)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P50,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC50)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AD$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AD50)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P50,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD50)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AE$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AE50)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P50,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE50)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AF$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AF50)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P50,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF50)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AG$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AG50)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P50,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG50)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AH$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AH50)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P50,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH50)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AI$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AI50)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P50,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI50)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AJ$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AJ50)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P50,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ50)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AK$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P50,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AK50)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P50,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK50)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AM$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AN$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AO$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AP$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AQ$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AR$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AS$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AT$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AU$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AV$13))))","v":0},null,{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,AX$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,AY$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,AZ$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BA$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BB$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BC$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BD$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BE$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BF$13))))","v":0},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BG$13))))","v":0}]
["35.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B51)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C51)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D51)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E51)-ROW(E$15),0)","v":"1.7.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F51)-ROW(F$15),0)","v":"Pilares"},{"$f":"IF($D51<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G51)-ROW(G$15),0))","v":""},{"$f":"IF($D51<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H51)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q51:$AA51,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D51<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A51,IF(ISERROR(MATCH($A51,$A$15:OFFSET($A51,-1,0),0)),MAX($M$15:OFFSET(M51,-1,0))+1,INDEX($M$15:OFFSET(M51,-1,0),MATCH($A51,$A$15:OFFSET($A51,-1,0),0)))))","v":""},{"$f":"IF($D51<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A51=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A51,0)),OFFSET($F$15,$A51,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D51=\"Serviço\",AB$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AB51)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P51,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB51)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AC$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AC51)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P51,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC51)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AD$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AD51)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P51,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD51)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AE$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AE51)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P51,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE51)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AF$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AF51)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P51,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF51)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AG$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AG51)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P51,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG51)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AH$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AH51)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P51,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH51)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AI$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AI51)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P51,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI51)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AJ$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AJ51)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P51,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ51)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AK$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P51,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AK51)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P51,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK51)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AM$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AN$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AO$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AP$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AQ$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AR$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AS$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AT$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AU$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AV$13))))","v":0},null,{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AX$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AY$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AZ$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BA$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BB$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BC$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BD$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BE$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BF$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BG$13))))","v":0}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B52)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C52)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D52)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E52)-ROW(E$15),0)","v":"1.7.1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F52)-ROW(F$15),0)","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF($D52<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G52)-ROW(G$15),0))","v":"m²"},{"$f":"IF($D52<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H52)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q52:$AA52,15-13*ORÇAMENTO!$AF$7))))","v":40.489999999999995},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D52<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A52,IF(ISERROR(MATCH($A52,$A$15:OFFSET($A52,-1,0),0)),MAX($M$15:OFFSET(M52,-1,0))+1,INDEX($M$15:OFFSET(M52,-1,0),MATCH($A52,$A$15:OFFSET($A52,-1,0),0)))))","v":8},{"$f":"IF($D52<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A52=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A52,0)),OFFSET($F$15,$A52,0)))","v":"Superestrutura"},null,null,20.239999999999998,20.25,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D52=\"Serviço\",AB$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AB52)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P52,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB52)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3396.2710002469748},{"$f":"IF(AND($D52=\"Serviço\",AC$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AC52)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P52,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC52)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3397.9489997530259},{"$f":"IF(AND($D52=\"Serviço\",AD$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AD52)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P52,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD52)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AE$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AE52)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P52,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE52)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AF$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AF52)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P52,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF52)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AG$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AG52)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P52,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG52)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AH$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AH52)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P52,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH52)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AI$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AI52)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P52,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI52)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AJ$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AJ52)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P52,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ52)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AK$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P52,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AK52)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P52,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK52)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AM$13))))","v":5},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AN$13))))","v":5},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AO$13))))","v":6},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AP$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AQ$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AR$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AS$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AT$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AU$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AV$13))))","v":1000000000000},null,{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,AX$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,AY$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,AZ$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BA$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BB$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BC$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BD$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BE$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BF$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B53)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C53)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D53)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E53)-ROW(E$15),0)","v":"1.7.1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F53)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D53<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G53)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D53<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H53)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q53:$AA53,15-13*ORÇAMENTO!$AF$7))))","v":158.69999999999999},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D53<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A53,IF(ISERROR(MATCH($A53,$A$15:OFFSET($A53,-1,0),0)),MAX($M$15:OFFSET(M53,-1,0))+1,INDEX($M$15:OFFSET(M53,-1,0),MATCH($A53,$A$15:OFFSET($A53,-1,0),0)))))","v":8},{"$f":"IF($D53<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A53=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A53,0)),OFFSET($F$15,$A53,0)))","v":"Superestrutura"},null,null,79.349999999999994,79.349999999999994,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D53=\"Serviço\",AB$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AB53)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P53,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB53)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1336.2550000000001},{"$f":"IF(AND($D53=\"Serviço\",AC$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AC53)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P53,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC53)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1336.2550000000001},{"$f":"IF(AND($D53=\"Serviço\",AD$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AD53)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P53,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD53)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AE$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AE53)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P53,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE53)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AF$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AF53)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P53,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF53)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AG$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AG53)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P53,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG53)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AH$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AH53)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P53,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH53)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AI$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AI53)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P53,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI53)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AJ$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AJ53)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P53,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ53)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AK$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P53,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AK53)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P53,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK53)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AM$13))))","v":5},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AN$13))))","v":5},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AO$13))))","v":6},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AP$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AQ$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AR$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AS$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AT$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AU$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AV$13))))","v":1000000000000},null,{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,AX$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,AY$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,AZ$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BA$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BB$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BC$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BD$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BE$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BF$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B54)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C54)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D54)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E54)-ROW(E$15),0)","v":"1.7.1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F54)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 20,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D54<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G54)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D54<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H54)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q54:$AA54,15-13*ORÇAMENTO!$AF$7))))","v":1276.5},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D54<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A54,IF(ISERROR(MATCH($A54,$A$15:OFFSET($A54,-1,0),0)),MAX($M$15:OFFSET(M54,-1,0))+1,INDEX($M$15:OFFSET(M54,-1,0),MATCH($A54,$A$15:OFFSET($A54,-1,0),0)))))","v":8},{"$f":"IF($D54<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A54=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A54,0)),OFFSET($F$15,$A54,0)))","v":"Superestrutura"},null,null,638.25,638.25,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D54=\"Serviço\",AB$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AB54)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P54,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB54)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":8590.8449999999993},{"$f":"IF(AND($D54=\"Serviço\",AC$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AC54)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P54,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC54)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":8590.8449999999993},{"$f":"IF(AND($D54=\"Serviço\",AD$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AD54)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P54,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD54)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AE$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AE54)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P54,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE54)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AF$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AF54)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P54,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF54)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AG$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AG54)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P54,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG54)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AH$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AH54)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P54,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH54)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AI$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AI54)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P54,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI54)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AJ$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AJ54)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P54,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ54)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AK$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P54,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AK54)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P54,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK54)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AM$13))))","v":5},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AN$13))))","v":5},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AO$13))))","v":6},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AP$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AQ$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AR$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AS$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AT$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AU$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AV$13))))","v":1000000000000},null,{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,AX$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,AY$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,AZ$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BA$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BB$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BC$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BD$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BE$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BF$13))))","v":1000000000000},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B55)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C55)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D55)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E55)-ROW(E$15),0)","v":"1.7.1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F55)-ROW(F$15),0)","v":"CONCRETAGEM DE PILARES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO E ADENSAMENTO"},{"$f":"IF($D55<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G55)-ROW(G$15),0))","v":"m³"},{"$f":"IF($D55<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H55)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q55:$AA55,15-13*ORÇAMENTO!$AF$7))))","v":6.07},"Conforme Prancha 620-B-02",null,null,".",{"$f":"IF($D55<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A55,IF(ISERROR(MATCH($A55,$A$15:OFFSET($A55,-1,0),0)),MAX($M$15:OFFSET(M55,-1,0))+1,INDEX($M$15:OFFSET(M55,-1,0),MATCH($A55,$A$15:OFFSET($A55,-1,0),0)))))","v":8},{"$f":"IF($D55<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A55=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A55,0)),OFFSET($F$15,$A55,0)))","v":"Superestrutura"},null,null,3.03,3.04,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D55=\"Serviço\",AB$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AB55)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P55,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB55)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2596.500345963756},{"$f":"IF(AND($D55=\"Serviço\",AC$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AC55)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P55,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC55)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2605.0696540362437},{"$f":"IF(AND($D55=\"Serviço\",AD$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AD55)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P55,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD55)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AE$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AE55)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P55,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE55)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AF$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AF55)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P55,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF55)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AG$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AG55)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P55,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG55)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AH$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AH55)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P55,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH55)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AI$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AI55)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P55,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI55)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AJ$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AJ55)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P55,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ55)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AK$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P55,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AK55)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P55,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK55)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AM$13))))","v":5},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AN$13))))","v":5},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AO$13))))","v":6},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AP$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AQ$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AR$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AS$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AT$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AU$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AV$13))))","v":1000000000000},null,{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,AX$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,AY$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,AZ$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BA$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BB$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BC$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BD$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BE$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BF$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B56)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C56)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D56)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E56)-ROW(E$15),0)","v":"1.7.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F56)-ROW(F$15),0)","v":"Vigas"},{"$f":"IF($D56<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G56)-ROW(G$15),0))","v":""},{"$f":"IF($D56<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H56)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q56:$AA56,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D56<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A56,IF(ISERROR(MATCH($A56,$A$15:OFFSET($A56,-1,0),0)),MAX($M$15:OFFSET(M56,-1,0))+1,INDEX($M$15:OFFSET(M56,-1,0),MATCH($A56,$A$15:OFFSET($A56,-1,0),0)))))","v":""},{"$f":"IF($D56<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A56=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A56,0)),OFFSET($F$15,$A56,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D56=\"Serviço\",AB$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AB56)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P56,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB56)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AC$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AC56)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P56,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC56)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AD$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AD56)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P56,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD56)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AE$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AE56)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P56,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE56)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AF$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AF56)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P56,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF56)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AG$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AG56)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P56,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG56)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AH$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AH56)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P56,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH56)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AI$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AI56)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P56,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI56)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AJ$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AJ56)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P56,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ56)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AK$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P56,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AK56)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P56,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK56)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AM$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AN$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AO$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AP$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AQ$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AR$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AS$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AT$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AU$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AV$13))))","v":0},null,{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,AX$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,AY$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,AZ$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BA$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BB$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BC$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BD$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BE$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BF$13))))","v":0},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BG$13))))","v":0}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B57)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C57)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D57)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E57)-ROW(E$15),0)","v":"1.7.2.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F57)-ROW(F$15),0)","v":"MONTAGEM E DESMONTAGEM DE FÔRMA DE VIGA, ESCORAMENTO METÁLICO, PÉ-DIREITO SIMPLES, EM CHAPA DE MADEIRA RESINADA, 2 UTILIZAÇÕES. AF_09/2020"},{"$f":"IF($D57<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G57)-ROW(G$15),0))","v":"M2"},{"$f":"IF($D57<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H57)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q57:$AA57,15-13*ORÇAMENTO!$AF$7))))","v":248.06},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D57<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A57,IF(ISERROR(MATCH($A57,$A$15:OFFSET($A57,-1,0),0)),MAX($M$15:OFFSET(M57,-1,0))+1,INDEX($M$15:OFFSET(M57,-1,0),MATCH($A57,$A$15:OFFSET($A57,-1,0),0)))))","v":8},{"$f":"IF($D57<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A57=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A57,0)),OFFSET($F$15,$A57,0)))","v":"Superestrutura"},null,null,null,null,248.06,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D57=\"Serviço\",AB$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AB57)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P57,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB57)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AC$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AC57)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P57,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC57)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AD$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AD57)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P57,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD57)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":57763.25},{"$f":"IF(AND($D57=\"Serviço\",AE$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AE57)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P57,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE57)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AF$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AF57)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P57,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF57)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AG$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AG57)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P57,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG57)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AH$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AH57)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P57,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH57)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AI$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AI57)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P57,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI57)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AJ$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AJ57)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P57,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ57)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AK$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P57,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AK57)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P57,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK57)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AM$13))))","v":5},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AN$13))))","v":5},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AO$13))))","v":6},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AP$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AQ$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AR$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AS$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AT$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AU$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AV$13))))","v":1000000000000},null,{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,AX$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,AY$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,AZ$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BA$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BB$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BC$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BD$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BE$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BF$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B58)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C58)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D58)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E58)-ROW(E$15),0)","v":"1.7.2.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F58)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-60 DE 5,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D58<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G58)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D58<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H58)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q58:$AA58,15-13*ORÇAMENTO!$AF$7))))","v":37.6},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D58<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A58,IF(ISERROR(MATCH($A58,$A$15:OFFSET($A58,-1,0),0)),MAX($M$15:OFFSET(M58,-1,0))+1,INDEX($M$15:OFFSET(M58,-1,0),MATCH($A58,$A$15:OFFSET($A58,-1,0),0)))))","v":8},{"$f":"IF($D58<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A58=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A58,0)),OFFSET($F$15,$A58,0)))","v":"Superestrutura"},null,null,null,null,37.6,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D58=\"Serviço\",AB$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AB58)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P58,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB58)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AC$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AC58)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P58,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC58)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AD$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AD58)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P58,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD58)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":661.01},{"$f":"IF(AND($D58=\"Serviço\",AE$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AE58)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P58,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE58)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AF$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AF58)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P58,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF58)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AG$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AG58)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P58,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG58)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AH$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AH58)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P58,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH58)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AI$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AI58)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P58,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI58)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AJ$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AJ58)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P58,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ58)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AK$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P58,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AK58)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P58,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK58)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AM$13))))","v":5},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AN$13))))","v":5},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AO$13))))","v":6},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AP$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AQ$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AR$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AS$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AT$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AU$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AV$13))))","v":1000000000000},null,{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,AX$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,AY$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,AZ$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BA$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BB$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BC$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BD$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BE$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BF$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B59)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C59)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D59)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E59)-ROW(E$15),0)","v":"1.7.2.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F59)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D59<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G59)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D59<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H59)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q59:$AA59,15-13*ORÇAMENTO!$AF$7))))","v":578.79999999999995},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D59<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A59,IF(ISERROR(MATCH($A59,$A$15:OFFSET($A59,-1,0),0)),MAX($M$15:OFFSET(M59,-1,0))+1,INDEX($M$15:OFFSET(M59,-1,0),MATCH($A59,$A$15:OFFSET($A59,-1,0),0)))))","v":8},{"$f":"IF($D59<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A59=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A59,0)),OFFSET($F$15,$A59,0)))","v":"Superestrutura"},null,null,null,null,578.79999999999995,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D59=\"Serviço\",AB$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AB59)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P59,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB59)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AC$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AC59)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P59,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC59)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AD$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AD59)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P59,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD59)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":9746.99},{"$f":"IF(AND($D59=\"Serviço\",AE$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AE59)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P59,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE59)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AF$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AF59)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P59,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF59)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AG$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AG59)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P59,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG59)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AH$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AH59)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P59,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH59)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AI$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AI59)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P59,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI59)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AJ$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AJ59)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P59,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ59)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AK$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P59,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AK59)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P59,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK59)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AM$13))))","v":5},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AN$13))))","v":5},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AO$13))))","v":6},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AP$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AQ$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AR$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AS$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AT$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AU$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AV$13))))","v":1000000000000},null,{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,AX$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,AY$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,AZ$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BA$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BB$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BC$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BD$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BE$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BF$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B60)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C60)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D60)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E60)-ROW(E$15),0)","v":"1.7.2.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F60)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 8,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D60<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G60)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D60<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H60)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q60:$AA60,15-13*ORÇAMENTO!$AF$7))))","v":762.6},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D60<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A60,IF(ISERROR(MATCH($A60,$A$15:OFFSET($A60,-1,0),0)),MAX($M$15:OFFSET(M60,-1,0))+1,INDEX($M$15:OFFSET(M60,-1,0),MATCH($A60,$A$15:OFFSET($A60,-1,0),0)))))","v":8},{"$f":"IF($D60<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A60=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A60,0)),OFFSET($F$15,$A60,0)))","v":"Superestrutura"},null,null,null,null,762.6,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D60=\"Serviço\",AB$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AB60)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P60,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB60)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AC$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AC60)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P60,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC60)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AD$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AD60)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P60,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD60)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":12171.1},{"$f":"IF(AND($D60=\"Serviço\",AE$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AE60)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P60,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE60)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AF$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AF60)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P60,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF60)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AG$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AG60)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P60,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG60)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AH$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AH60)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P60,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH60)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AI$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AI60)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P60,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI60)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AJ$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AJ60)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P60,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ60)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AK$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P60,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AK60)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P60,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK60)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AM$13))))","v":5},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AN$13))))","v":5},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AO$13))))","v":6},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AP$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AQ$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AR$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AS$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AT$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AU$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AV$13))))","v":1000000000000},null,{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,AX$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,AY$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,AZ$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BA$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BB$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BC$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BD$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BE$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BF$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B61)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C61)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D61)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E61)-ROW(E$15),0)","v":"1.7.2.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F61)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D61<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G61)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D61<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H61)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q61:$AA61,15-13*ORÇAMENTO!$AF$7))))","v":105.4},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D61<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A61,IF(ISERROR(MATCH($A61,$A$15:OFFSET($A61,-1,0),0)),MAX($M$15:OFFSET(M61,-1,0))+1,INDEX($M$15:OFFSET(M61,-1,0),MATCH($A61,$A$15:OFFSET($A61,-1,0),0)))))","v":8},{"$f":"IF($D61<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A61=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A61,0)),OFFSET($F$15,$A61,0)))","v":"Superestrutura"},null,null,null,null,105.4,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D61=\"Serviço\",AB$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AB61)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P61,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB61)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AC$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AC61)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P61,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC61)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AD$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AD61)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P61,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD61)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1511.44},{"$f":"IF(AND($D61=\"Serviço\",AE$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AE61)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P61,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE61)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AF$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AF61)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P61,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF61)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AG$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AG61)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P61,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG61)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AH$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AH61)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P61,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH61)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AI$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AI61)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P61,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI61)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AJ$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AJ61)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P61,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ61)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AK$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P61,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AK61)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P61,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK61)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AM$13))))","v":5},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AN$13))))","v":5},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AO$13))))","v":6},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AP$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AQ$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AR$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AS$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AT$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AU$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AV$13))))","v":1000000000000},null,{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,AX$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,AY$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,AZ$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BA$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BB$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BC$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BD$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BE$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BF$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B62)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C62)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D62)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E62)-ROW(E$15),0)","v":"1.7.2.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F62)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D62<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G62)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D62<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H62)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q62:$AA62,15-13*ORÇAMENTO!$AF$7))))","v":54.9},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D62<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A62,IF(ISERROR(MATCH($A62,$A$15:OFFSET($A62,-1,0),0)),MAX($M$15:OFFSET(M62,-1,0))+1,INDEX($M$15:OFFSET(M62,-1,0),MATCH($A62,$A$15:OFFSET($A62,-1,0),0)))))","v":8},{"$f":"IF($D62<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A62=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A62,0)),OFFSET($F$15,$A62,0)))","v":"Superestrutura"},null,null,null,null,54.9,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D62=\"Serviço\",AB$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AB62)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P62,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB62)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AC$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AC62)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P62,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC62)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AD$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AD62)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P62,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD62)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":663.19},{"$f":"IF(AND($D62=\"Serviço\",AE$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AE62)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P62,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE62)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AF$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AF62)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P62,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF62)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AG$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AG62)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P62,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG62)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AH$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AH62)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P62,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH62)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AI$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AI62)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P62,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI62)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AJ$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AJ62)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P62,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ62)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AK$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P62,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AK62)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P62,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK62)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AM$13))))","v":5},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AN$13))))","v":5},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AO$13))))","v":6},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AP$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AQ$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AR$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AS$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AT$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AU$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AV$13))))","v":1000000000000},null,{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,AX$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,AY$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,AZ$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BA$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BB$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BC$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BD$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BE$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BF$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K63<>\"\",MIN(VALUE(LEFT(K63,FIND(\".\",K63)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B63>AUTOEVENTO,$B63=\"S\",$B63=0),SUBSTITUTE(OFFSET($A63,-1,0),IF($D63=\"Serviço\",\".\",\"\"),\"\"),ROW(A63)-ROW($A$15)&\".\"))","v":"35"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B63)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C63)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D63)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E63)-ROW(E$15),0)","v":"1.7.2.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F63)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 16,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D63<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G63)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D63<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H63)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q63:$AA63,15-13*ORÇAMENTO!$AF$7))))","v":552.4},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D63<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A63,IF(ISERROR(MATCH($A63,$A$15:OFFSET($A63,-1,0),0)),MAX($M$15:OFFSET(M63,-1,0))+1,INDEX($M$15:OFFSET(M63,-1,0),MATCH($A63,$A$15:OFFSET($A63,-1,0),0)))))","v":8},{"$f":"IF($D63<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A63=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A63,0)),OFFSET($F$15,$A63,0)))","v":"Superestrutura"},null,null,null,null,552.4,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D63=\"Serviço\",AB$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AB63)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P63,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB63)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AC$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AC63)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P63,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC63)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AD$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AD63)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P63,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD63)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":6485.18},{"$f":"IF(AND($D63=\"Serviço\",AE$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AE63)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P63,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE63)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AF$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AF63)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P63,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF63)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AG$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AG63)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P63,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG63)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AH$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AH63)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P63,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH63)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AI$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AI63)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P63,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI63)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AJ$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AJ63)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P63,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ63)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AK$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P63,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AK63)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P63,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK63)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AM$13))))","v":5},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AN$13))))","v":5},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AO$13))))","v":6},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AP$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AQ$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AR$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AS$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AT$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AU$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AV$13))))","v":1000000000000},null,{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,AX$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,AY$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,AZ$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BA$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BB$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BC$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BD$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BE$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BF$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B64)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C64)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D64)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E64)-ROW(E$15),0)","v":"1.7.2.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F64)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 20,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D64<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G64)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D64<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H64)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q64:$AA64,15-13*ORÇAMENTO!$AF$7))))","v":1507.4},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D64<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A64,IF(ISERROR(MATCH($A64,$A$15:OFFSET($A64,-1,0),0)),MAX($M$15:OFFSET(M64,-1,0))+1,INDEX($M$15:OFFSET(M64,-1,0),MATCH($A64,$A$15:OFFSET($A64,-1,0),0)))))","v":8},{"$f":"IF($D64<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A64=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A64,0)),OFFSET($F$15,$A64,0)))","v":"Superestrutura"},null,null,null,null,1507.4,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D64=\"Serviço\",AB$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AB64)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P64,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB64)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AC$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AC64)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P64,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC64)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AD$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AD64)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P64,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD64)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":20289.599999999999},{"$f":"IF(AND($D64=\"Serviço\",AE$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AE64)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P64,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE64)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AF$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AF64)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P64,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF64)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AG$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AG64)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P64,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG64)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AH$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AH64)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P64,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH64)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AI$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AI64)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P64,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI64)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AJ$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AJ64)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P64,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ64)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AK$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P64,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AK64)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P64,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK64)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AM$13))))","v":5},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AN$13))))","v":5},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AO$13))))","v":6},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AP$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AQ$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AR$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AS$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AT$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AU$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AV$13))))","v":1000000000000},null,{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,AX$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,AY$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,AZ$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BA$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BB$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BC$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BD$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BE$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BF$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B65)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C65)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D65)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E65)-ROW(E$15),0)","v":"1.7.2.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F65)-ROW(F$15),0)","v":"CONCRETAGEM DE VIGAS E LAJES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO, ADENSAMENTO E ACABAMENTO"},{"$f":"IF($D65<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G65)-ROW(G$15),0))","v":"m³"},{"$f":"IF($D65<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H65)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q65:$AA65,15-13*ORÇAMENTO!$AF$7))))","v":44.06},"Conforme Prancha 620-B-05",null,null,".",{"$f":"IF($D65<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A65,IF(ISERROR(MATCH($A65,$A$15:OFFSET($A65,-1,0),0)),MAX($M$15:OFFSET(M65,-1,0))+1,INDEX($M$15:OFFSET(M65,-1,0),MATCH($A65,$A$15:OFFSET($A65,-1,0),0)))))","v":8},{"$f":"IF($D65<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A65=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A65,0)),OFFSET($F$15,$A65,0)))","v":"Superestrutura"},null,null,null,null,44.06,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D65=\"Serviço\",AB$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AB65)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P65,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB65)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AC$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AC65)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P65,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC65)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AD$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AD65)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P65,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD65)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":37758.54},{"$f":"IF(AND($D65=\"Serviço\",AE$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AE65)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P65,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE65)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AF$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AF65)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P65,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF65)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AG$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AG65)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P65,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG65)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AH$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AH65)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P65,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH65)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AI$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AI65)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P65,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI65)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AJ$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AJ65)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P65,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ65)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AK$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P65,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AK65)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P65,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK65)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AM$13))))","v":5},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AN$13))))","v":5},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AO$13))))","v":6},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AP$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AQ$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AR$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AS$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AT$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AU$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AV$13))))","v":1000000000000},null,{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AX$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AY$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AZ$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BA$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BB$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BC$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BD$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BE$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BF$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B66)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C66)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D66)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E66)-ROW(E$15),0)","v":"1.7.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F66)-ROW(F$15),0)","v":"Tabuleiro"},{"$f":"IF($D66<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G66)-ROW(G$15),0))","v":""},{"$f":"IF($D66<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H66)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q66:$AA66,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D66<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A66,IF(ISERROR(MATCH($A66,$A$15:OFFSET($A66,-1,0),0)),MAX($M$15:OFFSET(M66,-1,0))+1,INDEX($M$15:OFFSET(M66,-1,0),MATCH($A66,$A$15:OFFSET($A66,-1,0),0)))))","v":""},{"$f":"IF($D66<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A66=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A66,0)),OFFSET($F$15,$A66,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D66=\"Serviço\",AB$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AB66)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P66,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB66)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AC$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AC66)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P66,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC66)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AD$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AD66)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P66,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD66)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AE$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AE66)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P66,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE66)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AF$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AF66)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P66,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF66)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AG$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AG66)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P66,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG66)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AH$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AH66)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P66,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH66)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AI$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AI66)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P66,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI66)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AJ$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AJ66)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P66,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ66)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AK$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P66,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AK66)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P66,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK66)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AM$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AN$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AO$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AP$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AQ$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AR$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AS$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AT$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AU$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AV$13))))","v":0},null,{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,AX$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,AY$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,AZ$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BA$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BB$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BC$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BD$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BE$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BF$13))))","v":0},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BG$13))))","v":0}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B67)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C67)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D67)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E67)-ROW(E$15),0)","v":"1.7.3.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F67)-ROW(F$15),0)","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF($D67<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G67)-ROW(G$15),0))","v":"m²"},{"$f":"IF($D67<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H67)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q67:$AA67,15-13*ORÇAMENTO!$AF$7))))","v":64.58},"Conforme Prancha 620-B-04",null,null,".",{"$f":"IF($D67<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A67,IF(ISERROR(MATCH($A67,$A$15:OFFSET($A67,-1,0),0)),MAX($M$15:OFFSET(M67,-1,0))+1,INDEX($M$15:OFFSET(M67,-1,0),MATCH($A67,$A$15:OFFSET($A67,-1,0),0)))))","v":8},{"$f":"IF($D67<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A67=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A67,0)),OFFSET($F$15,$A67,0)))","v":"Superestrutura"},null,null,null,null,64.58,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D67=\"Serviço\",AB$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AB67)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P67,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB67)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AC$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AC67)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P67,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC67)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AD$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AD67)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P67,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD67)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":10836.52},{"$f":"IF(AND($D67=\"Serviço\",AE$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AE67)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P67,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE67)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AF$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AF67)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P67,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF67)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AG$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AG67)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P67,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG67)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AH$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AH67)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P67,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH67)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AI$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AI67)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P67,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI67)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AJ$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AJ67)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P67,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ67)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AK$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P67,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AK67)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P67,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK67)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AM$13))))","v":5},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AN$13))))","v":5},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AO$13))))","v":6},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AP$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AQ$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AR$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AS$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AT$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AU$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M67=1),0,IF(OFFSET(CRONOPLE!$F$14,$M67,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M67,AV$13))))","v":1000000000000},null,{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,AX$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,AY$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,AZ$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,BA$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,BB$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,BC$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,BD$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,BE$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,BF$13))))","v":1000000000000},{"$f":"IF($D67<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M67=1),$M67>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M67,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M67,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B68)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C68)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D68)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E68)-ROW(E$15),0)","v":"1.7.3.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F68)-ROW(F$15),0)","v":"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D68<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G68)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D68<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H68)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q68:$AA68,15-13*ORÇAMENTO!$AF$7))))","v":144.5},"Conforme Prancha 620-B-04",null,null,".",{"$f":"IF($D68<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A68,IF(ISERROR(MATCH($A68,$A$15:OFFSET($A68,-1,0),0)),MAX($M$15:OFFSET(M68,-1,0))+1,INDEX($M$15:OFFSET(M68,-1,0),MATCH($A68,$A$15:OFFSET($A68,-1,0),0)))))","v":8},{"$f":"IF($D68<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A68=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A68,0)),OFFSET($F$15,$A68,0)))","v":"Superestrutura"},null,null,null,null,144.5,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D68=\"Serviço\",AB$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AB68)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P68,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB68)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AC$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AC68)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P68,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC68)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AD$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AD68)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P68,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD68)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1999.88},{"$f":"IF(AND($D68=\"Serviço\",AE$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AE68)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P68,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE68)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AF$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AF68)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P68,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF68)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AG$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AG68)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P68,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG68)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AH$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AH68)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P68,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH68)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AI$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AI68)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P68,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI68)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AJ$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AJ68)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P68,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ68)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AK$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P68,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AK68)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P68,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK68)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AM$13))))","v":5},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AN$13))))","v":5},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AO$13))))","v":6},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AP$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AQ$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AR$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AS$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AT$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AU$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M68=1),0,IF(OFFSET(CRONOPLE!$F$14,$M68,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M68,AV$13))))","v":1000000000000},null,{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,AX$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,AY$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,AZ$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,BA$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,BB$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,BC$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,BD$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,BE$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,BF$13))))","v":1000000000000},{"$f":"IF($D68<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M68=1),$M68>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M68,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M68,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B69)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C69)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D69)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E69)-ROW(E$15),0)","v":"1.7.3.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F69)-ROW(F$15),0)","v":"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D69<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G69)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D69<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H69)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q69:$AA69,15-13*ORÇAMENTO!$AF$7))))","v":1591.5},"Conforme Prancha 620-B-04",null,null,".",{"$f":"IF($D69<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A69,IF(ISERROR(MATCH($A69,$A$15:OFFSET($A69,-1,0),0)),MAX($M$15:OFFSET(M69,-1,0))+1,INDEX($M$15:OFFSET(M69,-1,0),MATCH($A69,$A$15:OFFSET($A69,-1,0),0)))))","v":8},{"$f":"IF($D69<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A69=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A69,0)),OFFSET($F$15,$A69,0)))","v":"Superestrutura"},null,null,null,null,1591.5,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D69=\"Serviço\",AB$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AB69)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P69,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB69)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AC$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AC69)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P69,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC69)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AD$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AD69)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P69,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD69)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":18509.150000000001},{"$f":"IF(AND($D69=\"Serviço\",AE$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AE69)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P69,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE69)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AF$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AF69)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P69,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF69)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AG$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AG69)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P69,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG69)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AH$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AH69)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P69,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH69)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AI$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AI69)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P69,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI69)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AJ$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AJ69)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P69,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ69)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AK$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P69,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AK69)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P69,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK69)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AM$13))))","v":5},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AN$13))))","v":5},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AO$13))))","v":6},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AP$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AQ$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AR$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AS$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AT$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AU$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M69=1),0,IF(OFFSET(CRONOPLE!$F$14,$M69,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M69,AV$13))))","v":1000000000000},null,{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,AX$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,AY$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,AZ$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,BA$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,BB$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,BC$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,BD$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,BE$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,BF$13))))","v":1000000000000},{"$f":"IF($D69<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M69=1),$M69>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M69,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M69,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K70<>\"\",MIN(VALUE(LEFT(K70,FIND(\".\",K70)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B70>AUTOEVENTO,$B70=\"S\",$B70=0),SUBSTITUTE(OFFSET($A70,-1,0),IF($D70=\"Serviço\",\".\",\"\"),\"\"),ROW(A70)-ROW($A$15)&\".\"))","v":"35"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B70)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C70)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D70)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E70)-ROW(E$15),0)","v":"1.7.3.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F70)-ROW(F$15),0)","v":"Escoramento com pontaletes D = 10 cm - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF($D70<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G70)-ROW(G$15),0))","v":"m³"},{"$f":"IF($D70<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H70)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q70:$AA70,15-13*ORÇAMENTO!$AF$7))))","v":465},"Área a ser escorada: 18,6 m x 6,0 m. Altura média do escoramento: 5,0 m. Volume de escoramento: Área a ser escorada x altura do escoramento.",null,null,".",{"$f":"IF($D70<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A70,IF(ISERROR(MATCH($A70,$A$15:OFFSET($A70,-1,0),0)),MAX($M$15:OFFSET(M70,-1,0))+1,INDEX($M$15:OFFSET(M70,-1,0),MATCH($A70,$A$15:OFFSET($A70,-1,0),0)))))","v":8},{"$f":"IF($D70<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A70=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A70,0)),OFFSET($F$15,$A70,0)))","v":"Superestrutura"},null,null,null,null,465,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D70=\"Serviço\",AB$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AB70)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P70,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB70)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AC$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AC70)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P70,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC70)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AD$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AD70)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P70,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD70)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":17795.55},{"$f":"IF(AND($D70=\"Serviço\",AE$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AE70)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P70,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE70)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AF$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AF70)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P70,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF70)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AG$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AG70)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P70,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG70)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AH$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AH70)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P70,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH70)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AI$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AI70)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P70,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI70)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AJ$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AJ70)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P70,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ70)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AK$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P70,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AK70)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P70,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK70)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AM$13))))","v":5},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AN$13))))","v":5},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AO$13))))","v":6},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AP$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AQ$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AR$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AS$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AT$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AU$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M70=1),0,IF(OFFSET(CRONOPLE!$F$14,$M70,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M70,AV$13))))","v":1000000000000},null,{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,AX$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,AY$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,AZ$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,BA$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,BB$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,BC$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,BD$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,BE$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,BF$13))))","v":1000000000000},{"$f":"IF($D70<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M70=1),$M70>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M70,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M70,BG$13))))","v":1000000000000}]
["35",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B71)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C71)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D71)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E71)-ROW(E$15),0)","v":"1.7.3.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F71)-ROW(F$15),0)","v":"CONCRETAGEM DE VIGAS E LAJES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO, ADENSAMENTO E ACABAMENTO"},{"$f":"IF($D71<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G71)-ROW(G$15),0))","v":"m³"},{"$f":"IF($D71<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H71)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q71:$AA71,15-13*ORÇAMENTO!$AF$7))))","v":12.53},"Conforme Prancha 620-B-04",null,null,".",{"$f":"IF($D71<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A71,IF(ISERROR(MATCH($A71,$A$15:OFFSET($A71,-1,0),0)),MAX($M$15:OFFSET(M71,-1,0))+1,INDEX($M$15:OFFSET(M71,-1,0),MATCH($A71,$A$15:OFFSET($A71,-1,0),0)))))","v":8},{"$f":"IF($D71<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A71=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A71,0)),OFFSET($F$15,$A71,0)))","v":"Superestrutura"},null,null,null,null,12.53,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D71=\"Serviço\",AB$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AB71)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P71,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB71)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AC$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AC71)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P71,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC71)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AD$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AD71)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P71,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD71)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":10737.96},{"$f":"IF(AND($D71=\"Serviço\",AE$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AE71)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P71,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE71)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AF$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AF71)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P71,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF71)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AG$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AG71)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P71,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG71)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AH$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AH71)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P71,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH71)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AI$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AI71)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P71,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI71)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AJ$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AJ71)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P71,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ71)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AK$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P71,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AK71)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P71,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK71)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AM$13))))","v":5},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AN$13))))","v":5},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AO$13))))","v":6},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AP$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AQ$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AR$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AS$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AT$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AU$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M71=1),0,IF(OFFSET(CRONOPLE!$F$14,$M71,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M71,AV$13))))","v":1000000000000},null,{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,AX$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,AY$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,AZ$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,BA$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,BB$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,BC$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,BD$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,BE$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,BF$13))))","v":1000000000000},{"$f":"IF($D71<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M71=1),$M71>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M71,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M71,BG$13))))","v":1000000000000}]
["57.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B72)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C72)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D72)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E72)-ROW(E$15),0)","v":"1.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F72)-ROW(F$15),0)","v":"Laje de transição"},{"$f":"IF($D72<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G72)-ROW(G$15),0))","v":""},{"$f":"IF($D72<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H72)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q72:$AA72,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D72<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A72,IF(ISERROR(MATCH($A72,$A$15:OFFSET($A72,-1,0),0)),MAX($M$15:OFFSET(M72,-1,0))+1,INDEX($M$15:OFFSET(M72,-1,0),MATCH($A72,$A$15:OFFSET($A72,-1,0),0)))))","v":""},{"$f":"IF($D72<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A72=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A72,0)),OFFSET($F$15,$A72,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D72=\"Serviço\",AB$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AB72)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P72,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB72)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AC$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AC72)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P72,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC72)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AD$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AD72)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P72,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD72)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AE$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AE72)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P72,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE72)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AF$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AF72)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P72,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF72)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AG$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AG72)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P72,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG72)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AH$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AH72)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P72,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH72)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AI$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AI72)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P72,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI72)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AJ$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AJ72)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P72,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ72)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AK$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P72,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AK72)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P72,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK72)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AM$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AN$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AO$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AP$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AQ$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AR$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AS$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AT$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AU$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M72=1),0,IF(OFFSET(CRONOPLE!$F$14,$M72,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M72,AV$13))))","v":0},null,{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,AX$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,AY$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,AZ$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,BA$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,BB$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,BC$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,BD$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,BE$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,BF$13))))","v":0},{"$f":"IF($D72<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M72=1),$M72>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M72,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M72,BG$13))))","v":0}]
["57",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B73)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C73)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D73)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E73)-ROW(E$15),0)","v":"1.8.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F73)-ROW(F$15),0)","v":"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF($D73<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G73)-ROW(G$15),0))","v":"m²"},{"$f":"IF($D73<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H73)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q73:$AA73,15-13*ORÇAMENTO!$AF$7))))","v":3.08},"Conforme Prancha 620-B-06",null,null,".",{"$f":"IF($D73<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A73,IF(ISERROR(MATCH($A73,$A$15:OFFSET($A73,-1,0),0)),MAX($M$15:OFFSET(M73,-1,0))+1,INDEX($M$15:OFFSET(M73,-1,0),MATCH($A73,$A$15:OFFSET($A73,-1,0),0)))))","v":9},{"$f":"IF($D73<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A73=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A73,0)),OFFSET($F$15,$A73,0)))","v":"Laje de transição"},null,null,1.54,1.54,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D73=\"Serviço\",AB$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AB73)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P73,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB73)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":258.41000000000003},{"$f":"IF(AND($D73=\"Serviço\",AC$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AC73)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P73,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC73)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":258.41000000000003},{"$f":"IF(AND($D73=\"Serviço\",AD$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AD73)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P73,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD73)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AE$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AE73)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P73,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE73)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AF$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AF73)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P73,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF73)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AG$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AG73)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P73,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG73)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AH$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AH73)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P73,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH73)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AI$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AI73)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P73,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI73)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AJ$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AJ73)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P73,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ73)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AK$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P73,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AK73)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P73,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK73)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AM$13))))","v":6},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AN$13))))","v":6},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AO$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AP$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AQ$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AR$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AS$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AT$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AU$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AV$13))))","v":1000000000000},null,{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,AX$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,AY$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,AZ$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,BA$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,BB$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,BC$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,BD$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,BE$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,BF$13))))","v":1000000000000},{"$f":"IF($D73<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M73=1),$M73>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M73,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M73,BG$13))))","v":1000000000000}]
["57",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B74)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C74)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D74)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E74)-ROW(E$15),0)","v":"1.8.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F74)-ROW(F$15),0)","v":"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 8,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF($D74<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G74)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D74<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H74)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q74:$AA74,15-13*ORÇAMENTO!$AF$7))))","v":271.10000000000002},"Conforme Prancha 620-B-06",null,null,".",{"$f":"IF($D74<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A74,IF(ISERROR(MATCH($A74,$A$15:OFFSET($A74,-1,0),0)),MAX($M$15:OFFSET(M74,-1,0))+1,INDEX($M$15:OFFSET(M74,-1,0),MATCH($A74,$A$15:OFFSET($A74,-1,0),0)))))","v":9},{"$f":"IF($D74<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A74=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A74,0)),OFFSET($F$15,$A74,0)))","v":"Laje de transição"},null,null,135.5,135.6,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D74=\"Serviço\",AB$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AB74)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P74,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB74)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2088.0545001844334},{"$f":"IF(AND($D74=\"Serviço\",AC$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AC74)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P74,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC74)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2089.5954998155657},{"$f":"IF(AND($D74=\"Serviço\",AD$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AD74)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P74,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD74)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AE$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AE74)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P74,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE74)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AF$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AF74)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P74,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF74)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AG$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AG74)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P74,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG74)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AH$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AH74)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P74,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH74)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AI$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AI74)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P74,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI74)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AJ$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AJ74)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P74,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ74)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AK$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P74,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AK74)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P74,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK74)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AM$13))))","v":6},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AN$13))))","v":6},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AO$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AP$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AQ$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AR$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AS$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AT$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AU$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AV$13))))","v":1000000000000},null,{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,AX$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,AY$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,AZ$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,BA$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,BB$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,BC$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,BD$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,BE$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,BF$13))))","v":1000000000000},{"$f":"IF($D74<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M74=1),$M74>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M74,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M74,BG$13))))","v":1000000000000}]
["57",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B75)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C75)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D75)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E75)-ROW(E$15),0)","v":"1.8.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F75)-ROW(F$15),0)","v":"CONCRETAGEM DE RADIER, PISO DE CONCRETO OU LAJE SOBRE SOLO, FCK 30 MPA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_09/2021"},{"$f":"IF($D75<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G75)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D75<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H75)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q75:$AA75,15-13*ORÇAMENTO!$AF$7))))","v":4.2},"Conforme Prancha 620-B-06",null,null,".",{"$f":"IF($D75<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A75,IF(ISERROR(MATCH($A75,$A$15:OFFSET($A75,-1,0),0)),MAX($M$15:OFFSET(M75,-1,0))+1,INDEX($M$15:OFFSET(M75,-1,0),MATCH($A75,$A$15:OFFSET($A75,-1,0),0)))))","v":9},{"$f":"IF($D75<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A75=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A75,0)),OFFSET($F$15,$A75,0)))","v":"Laje de transição"},null,null,2.1,2.1,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D75=\"Serviço\",AB$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AB75)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P75,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB75)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1680.0650000000001},{"$f":"IF(AND($D75=\"Serviço\",AC$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AC75)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P75,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC75)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1680.0650000000001},{"$f":"IF(AND($D75=\"Serviço\",AD$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AD75)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P75,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD75)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AE$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AE75)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P75,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE75)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AF$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AF75)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P75,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF75)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AG$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AG75)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P75,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG75)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AH$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AH75)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P75,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH75)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AI$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AI75)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P75,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI75)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AJ$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AJ75)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P75,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ75)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AK$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P75,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AK75)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P75,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK75)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AM$13))))","v":6},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AN$13))))","v":6},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AO$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AP$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AQ$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AR$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AS$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AT$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AU$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AV$13))))","v":1000000000000},null,{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,AX$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,AY$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,AZ$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,BA$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,BB$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,BC$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,BD$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,BE$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,BF$13))))","v":1000000000000},{"$f":"IF($D75<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M75=1),$M75>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M75,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M75,BG$13))))","v":1000000000000}]
["61.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B76)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C76)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D76)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E76)-ROW(E$15),0)","v":"1.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F76)-ROW(F$15),0)","v":"Administração da obra"},{"$f":"IF($D76<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G76)-ROW(G$15),0))","v":""},{"$f":"IF($D76<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H76)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q76:$AA76,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D76<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A76,IF(ISERROR(MATCH($A76,$A$15:OFFSET($A76,-1,0),0)),MAX($M$15:OFFSET(M76,-1,0))+1,INDEX($M$15:OFFSET(M76,-1,0),MATCH($A76,$A$15:OFFSET($A76,-1,0),0)))))","v":""},{"$f":"IF($D76<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A76=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A76,0)),OFFSET($F$15,$A76,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D76=\"Serviço\",AB$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AB76)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P76,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB76)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AC$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AC76)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P76,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC76)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AD$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AD76)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P76,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD76)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AE$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AE76)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P76,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE76)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AF$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AF76)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P76,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF76)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AG$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AG76)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P76,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG76)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AH$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AH76)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P76,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH76)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AI$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AI76)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P76,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI76)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AJ$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AJ76)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P76,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ76)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AK$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P76,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AK76)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P76,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK76)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AM$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AN$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AO$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AP$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AQ$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AR$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AS$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AT$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AU$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M76=1),0,IF(OFFSET(CRONOPLE!$F$14,$M76,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M76,AV$13))))","v":0},null,{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,AX$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,AY$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,AZ$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,BA$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,BB$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,BC$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,BD$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,BE$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,BF$13))))","v":0},{"$f":"IF($D76<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M76=1),$M76>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M76,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M76,BG$13))))","v":0}]
["61",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B77)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C77)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D77)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E77)-ROW(E$15),0)","v":"1.9.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F77)-ROW(F$15),0)","v":"SERVIÇOS TÉCNICOS ESPECIALIZADOS PARA ACOMPANHAMENTO DE EXECUÇÃO DE FUNDAÇÕES PROFUNDAS E ESTRUTURAS DE CONTENÇÃO"},{"$f":"IF($D77<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G77)-ROW(G$15),0))","v":"H"},{"$f":"IF($D77<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H77)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q77:$AA77,15-13*ORÇAMENTO!$AF$7))))","v":146.52000000000001},"T=132 dias x 1,11 h/dia",null,null,".",{"$f":"IF($D77<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A77,IF(ISERROR(MATCH($A77,$A$15:OFFSET($A77,-1,0),0)),MAX($M$15:OFFSET(M77,-1,0))+1,INDEX($M$15:OFFSET(M77,-1,0),MATCH($A77,$A$15:OFFSET($A77,-1,0),0)))))","v":10},{"$f":"IF($D77<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A77=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A77,0)),OFFSET($F$15,$A77,0)))","v":"Administração da obra"},null,null,48.84,48.84,48.84,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D77=\"Serviço\",AB$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AB77)-ROW(AB$15),0),\nROUND(ROUND(OFFSET($P77,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB77)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":10140.65},{"$f":"IF(AND($D77=\"Serviço\",AC$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AC77)-ROW(AC$15),0),\nROUND(ROUND(OFFSET($P77,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC77)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":10140.65},{"$f":"IF(AND($D77=\"Serviço\",AD$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AD77)-ROW(AD$15),0),\nROUND(ROUND(OFFSET($P77,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD77)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":10140.65},{"$f":"IF(AND($D77=\"Serviço\",AE$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AE77)-ROW(AE$15),0),\nROUND(ROUND(OFFSET($P77,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE77)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AF$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AF77)-ROW(AF$15),0),\nROUND(ROUND(OFFSET($P77,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF77)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AG$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AG77)-ROW(AG$15),0),\nROUND(ROUND(OFFSET($P77,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG77)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AH$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AH77)-ROW(AH$15),0),\nROUND(ROUND(OFFSET($P77,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH77)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AI$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AI77)-ROW(AI$15),0),\nROUND(ROUND(OFFSET($P77,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI77)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AJ$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AJ77)-ROW(AJ$15),0),\nROUND(ROUND(OFFSET($P77,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ77)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AK$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),\nIF(Import.TipoArredondamento<>\"TransfereGOV\",\nROUND(OFFSET($P77,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AK77)-ROW(AK$15),0),\nROUND(ROUND(OFFSET($P77,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK77)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AM$13))))","v":1},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AN$13))))","v":3},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AO$13))))","v":6},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AP$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AQ$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AR$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AS$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AT$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AU$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M77=1),0,IF(OFFSET(CRONOPLE!$F$14,$M77,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M77,AV$13))))","v":1000000000000},null,{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,AX$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,AY$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,AZ$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,BA$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,BB$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,BC$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,BD$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,BE$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,BF$13))))","v":1000000000000},{"$f":"IF($D77<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M77=1),$M77>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M77,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M77,BG$13))))","v":1000000000000}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B78)-ROW(B$15),0)","v":-1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C78)-ROW(C$15),0)","v":"F"},"LOTE",null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,{"$f":"Import.Município","v":"Tenente Portela"}]
[null,null,null,null,null,"Local",null,null,"Responsável Técnico",null,null,null,null,null,null,null,null,null,null,"Responsável Técnico"]
[null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Luciano Cielo"},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Luciano Cielo"}]
[null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2024-10-18"},null,null,"CREA/CAU: RS229497",null,null,null,null,null,null,null,null,null,null,"CREA/CAU: RS229497"]
[null,null,null,null,null,"Data",null,null,"ART/RRT: ",null,null,null,null,null,null,null,null,null,null,"ART/RRT: "]

{"sheet":"EVENTOS","index":6,"n_rows":64,"n_cols":6,"rows_kept":64,"cut":false,"hidden":false,"merged":[[61,3,61,4],[62,3,62,4],[63,3,63,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[50,3,50,4],[48,3,48,4],[49,3,49,4],[47,3,47,4],[5,2,5,5],[8,2,10,5],[12,3,12,4],[13,3,13,4],[18,3,18,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[25,3,25,4],[26,3,26,4],[29,3,29,4],[32,3,32,4],[20,3,20,4],[21,3,21,4],[33,3,33,4],[46,3,46,4],[41,3,41,4],[19,3,19,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[27,3,27,4],[28,3,28,4],[30,3,30,4],[31,3,31,4],[34,3,34,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[60,3,60,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[59,3,59,4],[40,3,40,4],[42,3,42,4]]}
[]
[null,null,"AGRUPADORES DE EVENTOS"]
[]
[null,null,"1. Selecione abaixo a forma de definição dos agrupadores de eventos:"]
[]
[null,null,"Automática, conforme os agrupadores Nível 2 do Orçamento"]
[]
[]
[null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"Foi selecionado na aba 'MENU' o acompanhamento por BM. Não há necessidade de definição de Eventos.\",\"\")","v":""}]
[]
[]
[]
[null,null,"Nº do Evento","Título do Evento",null,"Valor Total dos Eventos (R$)"]
[null,{"$f":"CONCATENATE(C14,\".\",D14)","v":{"$error":"#VALUE!"}},{"$f":"OFFSET(C14,-1,0)+1","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C14)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C15,\".\",D15)","v":"1.Administração Local"},1,"Administração Local",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMIF(CÁLCULO!$M$15:$M$78,1,ORÇAMENTO!$X$15:$X$78),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C16,\".\",D16)","v":"2."},{"$f":"OFFSET(C16,-1,0)+1","v":2},null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"3.",3,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"4.",4,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"5.",5,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"6.",6,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"7.",7,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"8.",8,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"9.",9,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"10.",10,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"11.",11,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"12.",12,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"13.",13,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"14.",14,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"15.",15,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"16.",16,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"17.",17,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"18.",18,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"19.",19,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"20.",20,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"21.",21,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"22.",22,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"23.",23,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"24.",24,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"25.",25,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"26.",26,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"27.",27,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"28.",28,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"29.",29,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"30.",30,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"31.",31,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"32.",32,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"33.",33,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"34.",34,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"35.",35,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"36.",36,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"37.",37,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"38.",38,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"39.",39,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"40.",40,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"41.",41,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"42.",42,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"43.",43,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"44.",44,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"45.",45,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"46.",46,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"47.",47,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"48.",48,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"49.",49,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]
[null,"50.",50,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$78=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$78,0,-1))),2),0)","v":0}]

{"sheet":"CRONO","index":7,"n_rows":180,"n_cols":32,"rows_kept":180,"cut":false,"hidden":false,"merged":[[178,7,178,9],[3,29,3,30],[4,29,4,30],[7,24,7,29],[11,17,12,17],[11,18,12,18],[7,10,7,18],[7,19,7,23],[9,9,10,18],[175,7,175,17],[7,5,10,5],[7,7,7,8],[6,6,8,6],[164,7,165,9],[11,6,12,6],[11,7,12,7],[11,8,12,8]]}
[{"$f":"OFFSET(A1,-3,0)+1","v":{"$error":"#REF!"}},{"$f":"IF($Q1<>2,0,IF($R1=0,1,IF(E2>0,OFFSET(QCI!$M$13,SUBSTITUTE(E2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E1,0))/$R1))","v":{"$error":"#REF!"}},{"$f":"IF($Q1<>2,0,IF($R1=0,1,IF(E2>0,OFFSET(QCI!$N$13,SUBSTITUTE(E2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E1,0))/$R1))","v":{"$error":"#REF!"}},{"$f":"IF(AND($Q1=2,ACOMPANHAMENTO=\"BM\"),D2,D3/$R1)","v":{"$error":"#REF!"}},{"$f":"IF(A1<=ORÇAMENTO.MáximoListaCrono,MATCH(A1,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#REF!"}},{"$f":"IF(AND($E2<>-1,$R1>0),\"F\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(OR(R1=0,R1=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q1<>2),$E2=0),\"Linha\",1-SUM(T1:AF1)))","v":{"$error":"#REF!"}},{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!O$15,$E1,0),IF($E2<>-1,OFFSET(QCI!$D$13,$E2,0),\"\"))","v":{"$error":"#REF!"}},{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!R$15,$E1,0),IF($E2<>-1,OFFSET(QCI!$G$13,$E2,0),\"\"))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!C$15,$E1,0),1)","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(M$13<=$L1,IF(ISERROR(MATCH(M$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)),ROW($L$164)-ROW($L1)-1,MATCH(M$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(N$13<=$L1,IF(ISERROR(MATCH(N$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)),ROW($L$164)-ROW($L1)-1,MATCH(N$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(O$13<=$L1,IF(ISERROR(MATCH(O$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)),ROW($L$164)-ROW($L1)-1,MATCH(O$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(P$13<=$L1,IF(ISERROR(MATCH(P$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)),ROW($L$164)-ROW($L1)-1,MATCH(P$13,OFFSET($L1,1,0,ROW($L$164)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"MIN(OFFSET(L1,0,1,,L1))","v":{"$error":"#REF!"}},{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!X$15,$E1,0),IF($E2<>-1,OFFSET(QCI!$O$13,$E2,0),\"\"))","v":{"$error":"#REF!"}},"% Período:",{"$f":"IF(AND($Q1=2,ACOMPANHAMENTO=\"BM\"),T2,T3/$R1)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E1),IF(1+COUNTIF($L$13:OFFSET(L1,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L1,-1,0),1),-1),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($E2<>-1,$R1>0),\"F\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(OR(R1=0,R1=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q1<>2),$E2=0),\"calculada\",\"-->\"))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(G1<>0,ISNUMBER(G1)),\"PREENCHA ESTA LINHA -->\",\"\")","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),D2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(D3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF(OR($Q1<>2,AUTOEVENTO<>\"manual\",$E2>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L1&\"$\"","v":{"$error":"#REF!"}},null,{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),T2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(T3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),U2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(U3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),V2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(V3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),W2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(W3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),X2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(X3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),Y2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(Y3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),Z2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(Z3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AA2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AA3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AB2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AB3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AC2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AC3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AD2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AD3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AE2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AE3,1,0,$Q1-2)))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"CRONOGRAMA FÍSICO-FINANCEIRO LICITADO\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CRONOGRAMA FÍSICO-FINANCEIRO"},null,null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"import.recurso","v":"OGU"},null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,null,null,null,null,null,"Níveis a Exibir no Cronograma:","Nº OPERAÇÃO",null,"Nº TGOV","PROPONENTE TOMADOR",null,null,null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"\")","v":""}]
[null,null,null,null,null,"FILTRO",null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},null,null,null,null,null,null,null,null,{"$f":"Import.Apelido","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)"},null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Projeto Estrutural de Ponte em Concreto Armado"},null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"\")","v":""}]
[]
[null,null,null,null,null,null,2,null,null,{"$f":"IF(MAX($A$13:$A$164)<CRONO.LinhasNecessarias,\"ERRO: NÚMERO DE LINHAS DO CRONOGRAMA INSUFICIENTE. CLIQUE EM ATUALIZAR LINHAS.\",IF(AND(ACOMPANHAMENTO=\"PLE\",ROUND(OFFSET($AF$174,0,-1),2)=0),\"CRONOGRAMA DEVE SER PREENCHIDO POR EVENTOS\",IF(ROUND(OFFSET($AF$174,0,-1),2)<>$Q$165,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[]
[null,null,null,{"$f":"OFFSET(D12,0,-1)+1","v":1},null,"↓","Falta distribuir:","Item","Descrição",null,null,null,null,null,null,null,null,"Valor (R$)","Parcelas:",1,{"$f":"OFFSET(U12,0,-1)+1","v":2},{"$f":"OFFSET(V12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12]
["Item CRONO","CP","OU",{"$f":"OFFSET(D13,0,-1)+41-DAY(OFFSET(D13,0,-1)+40)","v":{"$error":"#VALUE!"}},"Linha PO\nLinha QCI\nTotal Adm Local",null,null,null,null,null,null,"Nível",1,2,3,4,"Linhas a somar",null,null,"2023-10-01",{"$f":"OFFSET(U13,0,-1)+41-DAY(OFFSET(U13,0,-1)+40)","v":"2023-11-01"},{"$f":"OFFSET(V13,0,-1)+41-DAY(OFFSET(V13,0,-1)+40)","v":"2023-12-01"},{"$f":"OFFSET(W13,0,-1)+41-DAY(OFFSET(W13,0,-1)+40)","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01"]
[{"$f":"OFFSET(A14,-3,0)+1","v":1},{"$f":"IF($Q14<>2,0,IF($R14=0,1,IF(E15>0,OFFSET(QCI!$M$13,SUBSTITUTE(E15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E14,0))/$R14))","v":0},{"$f":"IF($Q14<>2,0,IF($R14=0,1,IF(E15>0,OFFSET(QCI!$N$13,SUBSTITUTE(E15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E14,0))/$R14))","v":0},{"$f":"IF(AND($Q14=2,ACOMPANHAMENTO=\"BM\"),D15,D16/$R14)","v":8.3025816737785016E-2},{"$f":"IF(A14<=ORÇAMENTO.MáximoListaCrono,MATCH(A14,ORÇAMENTO.ListaCrono,0),NA())","v":1},{"$f":"IF(AND($E15<>-1,$R14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R14=0,R14=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q14<>2),$E15=0),\"Linha\",1-SUM(T14:AF14)))","v":"Linha"},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!O$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$D$13,$E15,0),\"\"))","v":"1."},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!R$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$G$13,$E15,0),\"\"))","v":"Ponte Sobre o Rio Lajeado Burro Magro"},null,null,{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!C$15,$E14,0),1)","v":1},{"$f":"IF($E15=-1,0,IF(M$13<=$L14,IF(ISERROR(MATCH(M$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)),ROW($L$164)-ROW($L14)-1,MATCH(M$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)-1),0))","v":29},{"$f":"IF($E15=-1,0,IF(N$13<=$L14,IF(ISERROR(MATCH(N$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)),ROW($L$164)-ROW($L14)-1,MATCH(N$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"IF($E15=-1,0,IF(O$13<=$L14,IF(ISERROR(MATCH(O$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)),ROW($L$164)-ROW($L14)-1,MATCH(O$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"IF($E15=-1,0,IF(P$13<=$L14,IF(ISERROR(MATCH(P$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)),ROW($L$164)-ROW($L14)-1,MATCH(P$13,OFFSET($L14,1,0,ROW($L$164)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L14,0,1,,L14))","v":29},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!X$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$O$13,$E15,0),\"\"))","v":519915.03},"% Período:",{"$f":"IF(AND($Q14=2,ACOMPANHAMENTO=\"BM\"),T15,T16/$R14)","v":8.3025816737785016E-2},3.9293095362598972E-2,0.23955845616103447,0.14385994423751042,6.1259990887357105E-2,0.43300269661371393,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E14),IF(1+COUNTIF($L$13:OFFSET(L14,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L14,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E15<>-1,$R14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R14=0,R14=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q14<>2),$E15=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G14<>0,ISNUMBER(G14)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),D15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(D16,1,0,$Q14-2)))","v":43166.37},{"$f":"IF(OR($Q14<>2,AUTOEVENTO<>\"manual\",$E15>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14&\"$\"","v":"1$"},null,{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),T15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(T16,1,0,$Q14-2)))","v":43166.37},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),U15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(U16,1,0,$Q14-2)))","v":20429.070854238507},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),V15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(V16,1,0,$Q14-2)))","v":124550.04192171793},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),W15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(W16,1,0,$Q14-2)))","v":74794.947224043557},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),X15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(X16,1,0,$Q14-2)))","v":31849.989999999998},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),Y15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(Y16,1,0,$Q14-2)))","v":225124.61},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),Z15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(Z16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AA15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AA16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AB15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AB16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AC15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AC16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AD15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AD16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AE15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AE16,1,0,$Q14-2)))","v":0}]
[{"$f":"OFFSET(A17,-3,0)+1","v":2},{"$f":"IF($Q17<>2,0,IF($R17=0,1,IF(E18>0,OFFSET(QCI!$M$13,SUBSTITUTE(E18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E17,0))/$R17))","v":1},{"$f":"IF($Q17<>2,0,IF($R17=0,1,IF(E18>0,OFFSET(QCI!$N$13,SUBSTITUTE(E18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E17,0))/$R17))","v":0},{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),D18,D19/$R17)","v":1},{"$f":"IF(A17<=ORÇAMENTO.MáximoListaCrono,MATCH(A17,ORÇAMENTO.ListaCrono,0),NA())","v":2},{"$f":"IF(AND($E18<>-1,$R17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R17=0,R17=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q17<>2),$E18=0),\"Linha\",1-SUM(T17:AF17)))","v":"Linha"},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!O$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$D$13,$E18,0),\"\"))","v":"1.1."},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!R$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$G$13,$E18,0),\"\"))","v":"Serviços Iniciais"},null,null,{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!C$15,$E17,0),1)","v":2},{"$f":"IF($E18=-1,0,IF(M$13<=$L17,IF(ISERROR(MATCH(M$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)),ROW($L$164)-ROW($L17)-1,MATCH(M$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)-1),0))","v":26},{"$f":"IF($E18=-1,0,IF(N$13<=$L17,IF(ISERROR(MATCH(N$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)),ROW($L$164)-ROW($L17)-1,MATCH(N$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)-1),0))","v":2},{"$f":"IF($E18=-1,0,IF(O$13<=$L17,IF(ISERROR(MATCH(O$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)),ROW($L$164)-ROW($L17)-1,MATCH(O$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)-1),0))","v":0},{"$f":"IF($E18=-1,0,IF(P$13<=$L17,IF(ISERROR(MATCH(P$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)),ROW($L$164)-ROW($L17)-1,MATCH(P$13,OFFSET($L17,1,0,ROW($L$164)-ROW($L17)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L17,0,1,,L17))","v":2},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!X$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$O$13,$E18,0),\"\"))","v":28474.73},"% Período:",{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),T18,T19/$R17)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E17),IF(1+COUNTIF($L$13:OFFSET(L17,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L17,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E18<>-1,$R17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R17=0,R17=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q17<>2),$E18=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G17<>0,ISNUMBER(G17)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),D18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(D19,1,0,$Q17-2)))","v":28474.73},{"$f":"IF(OR($Q17<>2,AUTOEVENTO<>\"manual\",$E18>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L17&\"$\"","v":"2$"},null,{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),T18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(T19,1,0,$Q17-2)))","v":28474.73},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),U18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(U19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),V18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(V19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),W18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(W19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),X18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(X19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),Y18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(Y19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),Z18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(Z19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AA18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AA19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AB18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AB19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AC18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AC19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AD18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AD19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AE18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AE19,1,0,$Q17-2)))","v":0}]
[{"$f":"OFFSET(A20,-3,0)+1","v":3},{"$f":"IF($Q20<>2,0,IF($R20=0,1,IF(E21>0,OFFSET(QCI!$M$13,SUBSTITUTE(E21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E20,0))/$R20))","v":1},{"$f":"IF($Q20<>2,0,IF($R20=0,1,IF(E21>0,OFFSET(QCI!$N$13,SUBSTITUTE(E21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E20,0))/$R20))","v":0},{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),D21,D22/$R20)","v":1},{"$f":"IF(A20<=ORÇAMENTO.MáximoListaCrono,MATCH(A20,ORÇAMENTO.ListaCrono,0),NA())","v":8},{"$f":"IF(AND($E21<>-1,$R20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R20=0,R20=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q20<>2),$E21=0),\"Linha\",1-SUM(T20:AF20)))","v":"Linha"},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!O$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$D$13,$E21,0),\"\"))","v":"1.2."},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!R$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$G$13,$E21,0),\"\"))","v":"Ensecadeira com enroncamento de pedras"},null,null,{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!C$15,$E20,0),1)","v":2},{"$f":"IF($E21=-1,0,IF(M$13<=$L20,IF(ISERROR(MATCH(M$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)),ROW($L$164)-ROW($L20)-1,MATCH(M$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)-1),0))","v":23},{"$f":"IF($E21=-1,0,IF(N$13<=$L20,IF(ISERROR(MATCH(N$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)),ROW($L$164)-ROW($L20)-1,MATCH(N$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)-1),0))","v":2},{"$f":"IF($E21=-1,0,IF(O$13<=$L20,IF(ISERROR(MATCH(O$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)),ROW($L$164)-ROW($L20)-1,MATCH(O$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)-1),0))","v":0},{"$f":"IF($E21=-1,0,IF(P$13<=$L20,IF(ISERROR(MATCH(P$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)),ROW($L$164)-ROW($L20)-1,MATCH(P$13,OFFSET($L20,1,0,ROW($L$164)-ROW($L20)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L20,0,1,,L20))","v":2},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!X$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$O$13,$E21,0),\"\"))","v":1836.95},"% Período:",{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),T21,T22/$R20)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E20),IF(1+COUNTIF($L$13:OFFSET(L20,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L20,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E21<>-1,$R20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R20=0,R20=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q20<>2),$E21=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G20<>0,ISNUMBER(G20)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),D21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(D22,1,0,$Q20-2)))","v":1836.95},{"$f":"IF(OR($Q20<>2,AUTOEVENTO<>\"manual\",$E21>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L20&\"$\"","v":"2$"},null,{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),T21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(T22,1,0,$Q20-2)))","v":1836.95},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),U21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(U22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),V21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(V22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),W21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(W22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),X21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(X22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),Y21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(Y22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),Z21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(Z22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AA21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AA22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AB21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AB22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AC21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AC22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AD21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AD22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AE21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AE22,1,0,$Q20-2)))","v":0}]
[{"$f":"OFFSET(A23,-3,0)+1","v":4},{"$f":"IF($Q23<>2,0,IF($R23=0,1,IF(E24>0,OFFSET(QCI!$M$13,SUBSTITUTE(E24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E23,0))/$R23))","v":0.99999999999999989},{"$f":"IF($Q23<>2,0,IF($R23=0,1,IF(E24>0,OFFSET(QCI!$N$13,SUBSTITUTE(E24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E23,0))/$R23))","v":0},{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),D24,D25/$R23)","v":0.94979195173420206},{"$f":"IF(A23<=ORÇAMENTO.MáximoListaCrono,MATCH(A23,ORÇAMENTO.ListaCrono,0),NA())","v":10},{"$f":"IF(AND($E24<>-1,$R23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R23=0,R23=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q23<>2),$E24=0),\"Linha\",1-SUM(T23:AF23)))","v":"Linha"},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!O$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$D$13,$E24,0),\"\"))","v":"1.3."},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!R$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$G$13,$E24,0),\"\"))","v":"Demolição das contenções existentes"},null,null,{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!C$15,$E23,0),1)","v":2},{"$f":"IF($E24=-1,0,IF(M$13<=$L23,IF(ISERROR(MATCH(M$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)),ROW($L$164)-ROW($L23)-1,MATCH(M$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)-1),0))","v":20},{"$f":"IF($E24=-1,0,IF(N$13<=$L23,IF(ISERROR(MATCH(N$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)),ROW($L$164)-ROW($L23)-1,MATCH(N$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)-1),0))","v":2},{"$f":"IF($E24=-1,0,IF(O$13<=$L23,IF(ISERROR(MATCH(O$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)),ROW($L$164)-ROW($L23)-1,MATCH(O$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)-1),0))","v":0},{"$f":"IF($E24=-1,0,IF(P$13<=$L23,IF(ISERROR(MATCH(P$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)),ROW($L$164)-ROW($L23)-1,MATCH(P$13,OFFSET($L23,1,0,ROW($L$164)-ROW($L23)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L23,0,1,,L23))","v":2},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!X$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$O$13,$E24,0),\"\"))","v":2857.51},"% Período:",{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),T24,T25/$R23)","v":0.94979195173420206},5.020804826579784E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E23),IF(1+COUNTIF($L$13:OFFSET(L23,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L23,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E24<>-1,$R23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R23=0,R23=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q23<>2),$E24=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G23<>0,ISNUMBER(G23)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),D24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(D25,1,0,$Q23-2)))","v":2714.04},{"$f":"IF(OR($Q23<>2,AUTOEVENTO<>\"manual\",$E24>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L23&\"$\"","v":"2$"},null,{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),T24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(T25,1,0,$Q23-2)))","v":2714.04},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),U24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(U25,1,0,$Q23-2)))","v":143.47},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),V24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(V25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),W24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(W25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),X24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(X25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),Y24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(Y25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),Z24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(Z25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AA24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AA25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AB24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AB25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AC24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AC25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AD24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AD25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AE24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AE25,1,0,$Q23-2)))","v":0}]
[{"$f":"OFFSET(A26,-3,0)+1","v":5},{"$f":"IF($Q26<>2,0,IF($R26=0,1,IF(E27>0,OFFSET(QCI!$M$13,SUBSTITUTE(E27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E26,0))/$R26))","v":1},{"$f":"IF($Q26<>2,0,IF($R26=0,1,IF(E27>0,OFFSET(QCI!$N$13,SUBSTITUTE(E27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E26,0))/$R26))","v":0},{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),D27,D28/$R26)","v":0},{"$f":"IF(A26<=ORÇAMENTO.MáximoListaCrono,MATCH(A26,ORÇAMENTO.ListaCrono,0),NA())","v":13},{"$f":"IF(AND($E27<>-1,$R26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R26=0,R26=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q26<>2),$E27=0),\"Linha\",1-SUM(T26:AF26)))","v":"Linha"},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!O$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$D$13,$E27,0),\"\"))","v":"1.4."},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!R$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$G$13,$E27,0),\"\"))","v":"Infraestrutura"},null,null,{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!C$15,$E26,0),1)","v":2},{"$f":"IF($E27=-1,0,IF(M$13<=$L26,IF(ISERROR(MATCH(M$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)),ROW($L$164)-ROW($L26)-1,MATCH(M$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)-1),0))","v":17},{"$f":"IF($E27=-1,0,IF(N$13<=$L26,IF(ISERROR(MATCH(N$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)),ROW($L$164)-ROW($L26)-1,MATCH(N$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)-1),0))","v":2},{"$f":"IF($E27=-1,0,IF(O$13<=$L26,IF(ISERROR(MATCH(O$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)),ROW($L$164)-ROW($L26)-1,MATCH(O$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)-1),0))","v":0},{"$f":"IF($E27=-1,0,IF(P$13<=$L26,IF(ISERROR(MATCH(P$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)),ROW($L$164)-ROW($L26)-1,MATCH(P$13,OFFSET($L26,1,0,ROW($L$164)-ROW($L26)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L26,0,1,,L26))","v":2},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!X$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$O$13,$E27,0),\"\"))","v":40591.769999999997},"% Período:",{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),T27,T28/$R26)","v":0},0.49974664455968554,0.50025335544031457,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E26),IF(1+COUNTIF($L$13:OFFSET(L26,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L26,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E27<>-1,$R26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R26=0,R26=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q26<>2),$E27=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G26<>0,ISNUMBER(G26)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),D27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(D28,1,0,$Q26-2)))","v":0},{"$f":"IF(OR($Q26<>2,AUTOEVENTO<>\"manual\",$E27>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26&\"$\"","v":"2$"},null,{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),T27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(T28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),U27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(U28,1,0,$Q26-2)))","v":20285.600854238506},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),V27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(V28,1,0,$Q26-2)))","v":20306.169145761494},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),W27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(W28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),X27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(X28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),Y27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(Y28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),Z27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(Z28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AA27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AA28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AB27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AB28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AC27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AC28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AD27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AD28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AE27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AE28,1,0,$Q26-2)))","v":0}]
[{"$f":"OFFSET(A29,-3,0)+1","v":6},{"$f":"IF($Q29<>2,0,IF($R29=0,1,IF(E30>0,OFFSET(QCI!$M$13,SUBSTITUTE(E30,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E29,0))/$R29))","v":1},{"$f":"IF($Q29<>2,0,IF($R29=0,1,IF(E30>0,OFFSET(QCI!$N$13,SUBSTITUTE(E30,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E29,0))/$R29))","v":0},{"$f":"IF(AND($Q29=2,ACOMPANHAMENTO=\"BM\"),D30,D31/$R29)","v":0},{"$f":"IF(A29<=ORÇAMENTO.MáximoListaCrono,MATCH(A29,ORÇAMENTO.ListaCrono,0),NA())","v":27},{"$f":"IF(AND($E30<>-1,$R29>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R29=0,R29=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q29<>2),$E30=0),\"Linha\",1-SUM(T29:AF29)))","v":"Linha"},{"$f":"IF($E30=0,OFFSET(ORÇAMENTO!O$15,$E29,0),IF($E30<>-1,OFFSET(QCI!$D$13,$E30,0),\"\"))","v":"1.5."},{"$f":"IF($E30=0,OFFSET(ORÇAMENTO!R$15,$E29,0),IF($E30<>-1,OFFSET(QCI!$G$13,$E30,0),\"\"))","v":"Contenção"},null,null,{"$f":"IF($E30=0,OFFSET(ORÇAMENTO!C$15,$E29,0),1)","v":2},{"$f":"IF($E30=-1,0,IF(M$13<=$L29,IF(ISERROR(MATCH(M$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)),ROW($L$164)-ROW($L29)-1,MATCH(M$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)-1),0))","v":14},{"$f":"IF($E30=-1,0,IF(N$13<=$L29,IF(ISERROR(MATCH(N$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)),ROW($L$164)-ROW($L29)-1,MATCH(N$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)-1),0))","v":2},{"$f":"IF($E30=-1,0,IF(O$13<=$L29,IF(ISERROR(MATCH(O$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)),ROW($L$164)-ROW($L29)-1,MATCH(O$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)-1),0))","v":0},{"$f":"IF($E30=-1,0,IF(P$13<=$L29,IF(ISERROR(MATCH(P$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)),ROW($L$164)-ROW($L29)-1,MATCH(P$13,OFFSET($L29,1,0,ROW($L$164)-ROW($L29)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L29,0,1,,L29))","v":2},{"$f":"IF($E30=0,OFFSET(ORÇAMENTO!X$15,$E29,0),IF($E30<>-1,OFFSET(QCI!$O$13,$E30,0),\"\"))","v":164986.74},"% Período:",{"$f":"IF(AND($Q29=2,ACOMPANHAMENTO=\"BM\"),T30,T31/$R29)","v":0},0,0.5703683991571471,0.42963160084285301,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E29),IF(1+COUNTIF($L$13:OFFSET(L29,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L29,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E30<>-1,$R29>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R29=0,R29=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q29<>2),$E30=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G29<>0,ISNUMBER(G29)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),D30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(D31,1,0,$Q29-2)))","v":0},{"$f":"IF(OR($Q29<>2,AUTOEVENTO<>\"manual\",$E30>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L29&\"$\"","v":"2$"},null,{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),T30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(T31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),U30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(U31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),V30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(V31,1,0,$Q29-2)))","v":94103.222775956441},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),W30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(W31,1,0,$Q29-2)))","v":70883.517224043564},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),X30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(X31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),Y30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(Y31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),Z30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(Z31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),AA30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(AA31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),AB30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(AB31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),AC30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(AC31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),AD30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(AD31,1,0,$Q29-2)))","v":0},{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),AE30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(AE31,1,0,$Q29-2)))","v":0}]
[{"$f":"OFFSET(A32,-3,0)+1","v":7},{"$f":"IF($Q32<>2,0,IF($R32=0,1,IF(E33>0,OFFSET(QCI!$M$13,SUBSTITUTE(E33,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E32,0))/$R32))","v":1},{"$f":"IF($Q32<>2,0,IF($R32=0,1,IF(E33>0,OFFSET(QCI!$N$13,SUBSTITUTE(E33,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E32,0))/$R32))","v":0},{"$f":"IF(AND($Q32=2,ACOMPANHAMENTO=\"BM\"),D33,D34/$R32)","v":0},{"$f":"IF(A32<=ORÇAMENTO.MáximoListaCrono,MATCH(A32,ORÇAMENTO.ListaCrono,0),NA())","v":33},{"$f":"IF(AND($E33<>-1,$R32>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R32=0,R32=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q32<>2),$E33=0),\"Linha\",1-SUM(T32:AF32)))","v":"Linha"},{"$f":"IF($E33=0,OFFSET(ORÇAMENTO!O$15,$E32,0),IF($E33<>-1,OFFSET(QCI!$D$13,$E33,0),\"\"))","v":"1.6."},{"$f":"IF($E33=0,OFFSET(ORÇAMENTO!R$15,$E32,0),IF($E33<>-1,OFFSET(QCI!$G$13,$E33,0),\"\"))","v":"Finalização da infraestrutura"},null,null,{"$f":"IF($E33=0,OFFSET(ORÇAMENTO!C$15,$E32,0),1)","v":2},{"$f":"IF($E33=-1,0,IF(M$13<=$L32,IF(ISERROR(MATCH(M$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)),ROW($L$164)-ROW($L32)-1,MATCH(M$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)-1),0))","v":11},{"$f":"IF($E33=-1,0,IF(N$13<=$L32,IF(ISERROR(MATCH(N$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)),ROW($L$164)-ROW($L32)-1,MATCH(N$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)-1),0))","v":2},{"$f":"IF($E33=-1,0,IF(O$13<=$L32,IF(ISERROR(MATCH(O$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)),ROW($L$164)-ROW($L32)-1,MATCH(O$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)-1),0))","v":0},{"$f":"IF($E33=-1,0,IF(P$13<=$L32,IF(ISERROR(MATCH(P$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)),ROW($L$164)-ROW($L32)-1,MATCH(P$13,OFFSET($L32,1,0,ROW($L$164)-ROW($L32)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L32,0,1,,L32))","v":2},{"$f":"IF($E33=0,OFFSET(ORÇAMENTO!X$15,$E32,0),IF($E33<>-1,OFFSET(QCI!$O$13,$E33,0),\"\"))","v":3911.43},"% Período:",{"$f":"IF(AND($Q32=2,ACOMPANHAMENTO=\"BM\"),T33,T34/$R32)","v":0},0,0,1,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E32),IF(1+COUNTIF($L$13:OFFSET(L32,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L32,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E33<>-1,$R32>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R32=0,R32=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q32<>2),$E33=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G32<>0,ISNUMBER(G32)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),D33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(D34,1,0,$Q32-2)))","v":0},{"$f":"IF(OR($Q32<>2,AUTOEVENTO<>\"manual\",$E33>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L32&\"$\"","v":"2$"},null,{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),T33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(T34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),U33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(U34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),V33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(V34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),W33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(W34,1,0,$Q32-2)))","v":3911.43},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),X33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(X34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),Y33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(Y34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),Z33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(Z34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),AA33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(AA34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),AB33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(AB34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),AC33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(AC34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),AD33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(AD34,1,0,$Q32-2)))","v":0},{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E34,0),AE33*$R32),SUMIF(OFFSET($R34,1,0,$Q32-2),($L32+1)&\"$\",OFFSET(AE34,1,0,$Q32-2)))","v":0}]
[{"$f":"OFFSET(A35,-3,0)+1","v":8},{"$f":"IF($Q35<>2,0,IF($R35=0,1,IF(E36>0,OFFSET(QCI!$M$13,SUBSTITUTE(E36,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E35,0))/$R35))","v":0.99999999999999989},{"$f":"IF($Q35<>2,0,IF($R35=0,1,IF(E36>0,OFFSET(QCI!$N$13,SUBSTITUTE(E36,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E35,0))/$R35))","v":0},{"$f":"IF(AND($Q35=2,ACOMPANHAMENTO=\"BM\"),D36,D37/$R35)","v":0},{"$f":"IF(A35<=ORÇAMENTO.MáximoListaCrono,MATCH(A35,ORÇAMENTO.ListaCrono,0),NA())","v":35},{"$f":"IF(AND($E36<>-1,$R35>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R35=0,R35=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q35<>2),$E36=0),\"Linha\",1-SUM(T35:AF35)))","v":"Linha"},{"$f":"IF($E36=0,OFFSET(ORÇAMENTO!O$15,$E35,0),IF($E36<>-1,OFFSET(QCI!$D$13,$E36,0),\"\"))","v":"1.7."},{"$f":"IF($E36=0,OFFSET(ORÇAMENTO!R$15,$E35,0),IF($E36<>-1,OFFSET(QCI!$G$13,$E36,0),\"\"))","v":"Superestrutura"},null,null,{"$f":"IF($E36=0,OFFSET(ORÇAMENTO!C$15,$E35,0),1)","v":2},{"$f":"IF($E36=-1,0,IF(M$13<=$L35,IF(ISERROR(MATCH(M$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)),ROW($L$164)-ROW($L35)-1,MATCH(M$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)-1),0))","v":8},{"$f":"IF($E36=-1,0,IF(N$13<=$L35,IF(ISERROR(MATCH(N$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)),ROW($L$164)-ROW($L35)-1,MATCH(N$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)-1),0))","v":2},{"$f":"IF($E36=-1,0,IF(O$13<=$L35,IF(ISERROR(MATCH(O$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)),ROW($L$164)-ROW($L35)-1,MATCH(O$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)-1),0))","v":0},{"$f":"IF($E36=-1,0,IF(P$13<=$L35,IF(ISERROR(MATCH(P$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)),ROW($L$164)-ROW($L35)-1,MATCH(P$13,OFFSET($L35,1,0,ROW($L$164)-ROW($L35)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L35,0,1,,L35))","v":2},{"$f":"IF($E36=0,OFFSET(ORÇAMENTO!X$15,$E35,0),IF($E36<>-1,OFFSET(QCI!$O$13,$E36,0),\"\"))","v":238779.35},"% Período:",{"$f":"IF(AND($Q35=2,ACOMPANHAMENTO=\"BM\"),T36,T37/$R35)","v":0},0,0,0,0.13338670199077096,0.86661329800922893,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E35),IF(1+COUNTIF($L$13:OFFSET(L35,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L35,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E36<>-1,$R35>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R35=0,R35=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q35<>2),$E36=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G35<>0,ISNUMBER(G35)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),D36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(D37,1,0,$Q35-2)))","v":0},{"$f":"IF(OR($Q35<>2,AUTOEVENTO<>\"manual\",$E36>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L35&\"$\"","v":"2$"},null,{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),T36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(T37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),U36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(U37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),V36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(V37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),W36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(W37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),X36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(X37,1,0,$Q35-2)))","v":31849.989999999998},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),Y36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(Y37,1,0,$Q35-2)))","v":206929.36},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),Z36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(Z37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),AA36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(AA37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),AB36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(AB37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),AC36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(AC37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),AD36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(AD37,1,0,$Q35-2)))","v":0},{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E37,0),AE36*$R35),SUMIF(OFFSET($R37,1,0,$Q35-2),($L35+1)&\"$\",OFFSET(AE37,1,0,$Q35-2)))","v":0}]
[{"$f":"OFFSET(A38,-3,0)+1","v":9},{"$f":"IF($Q38<>2,0,IF($R38=0,1,IF(E39>0,OFFSET(QCI!$M$13,SUBSTITUTE(E39,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E38,0))/$R38))","v":0.99999999999999989},{"$f":"IF($Q38<>2,0,IF($R38=0,1,IF(E39>0,OFFSET(QCI!$N$13,SUBSTITUTE(E39,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E38,0))/$R38))","v":0},{"$f":"IF(AND($Q38=2,ACOMPANHAMENTO=\"BM\"),D39,D40/$R38)","v":0},{"$f":"IF(A38<=ORÇAMENTO.MáximoListaCrono,MATCH(A38,ORÇAMENTO.ListaCrono,0),NA())","v":57},{"$f":"IF(AND($E39<>-1,$R38>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R38=0,R38=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q38<>2),$E39=0),\"Linha\",1-SUM(T38:AF38)))","v":"Linha"},{"$f":"IF($E39=0,OFFSET(ORÇAMENTO!O$15,$E38,0),IF($E39<>-1,OFFSET(QCI!$D$13,$E39,0),\"\"))","v":"1.8."},{"$f":"IF($E39=0,OFFSET(ORÇAMENTO!R$15,$E38,0),IF($E39<>-1,OFFSET(QCI!$G$13,$E39,0),\"\"))","v":"Laje de transição"},null,null,{"$f":"IF($E39=0,OFFSET(ORÇAMENTO!C$15,$E38,0),1)","v":2},{"$f":"IF($E39=-1,0,IF(M$13<=$L38,IF(ISERROR(MATCH(M$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)),ROW($L$164)-ROW($L38)-1,MATCH(M$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)-1),0))","v":5},{"$f":"IF($E39=-1,0,IF(N$13<=$L38,IF(ISERROR(MATCH(N$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)),ROW($L$164)-ROW($L38)-1,MATCH(N$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)-1),0))","v":2},{"$f":"IF($E39=-1,0,IF(O$13<=$L38,IF(ISERROR(MATCH(O$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)),ROW($L$164)-ROW($L38)-1,MATCH(O$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)-1),0))","v":0},{"$f":"IF($E39=-1,0,IF(P$13<=$L38,IF(ISERROR(MATCH(P$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)),ROW($L$164)-ROW($L38)-1,MATCH(P$13,OFFSET($L38,1,0,ROW($L$164)-ROW($L38)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L38,0,1,,L38))","v":2},{"$f":"IF($E39=0,OFFSET(ORÇAMENTO!X$15,$E38,0),IF($E39<>-1,OFFSET(QCI!$O$13,$E39,0),\"\"))","v":8054.6},"% Período:",{"$f":"IF(AND($Q38=2,ACOMPANHAMENTO=\"BM\"),T39,T40/$R38)","v":0},0,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E38),IF(1+COUNTIF($L$13:OFFSET(L38,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L38,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E39<>-1,$R38>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R38=0,R38=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q38<>2),$E39=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G38<>0,ISNUMBER(G38)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),D39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(D40,1,0,$Q38-2)))","v":0},{"$f":"IF(OR($Q38<>2,AUTOEVENTO<>\"manual\",$E39>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L38&\"$\"","v":"2$"},null,{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),T39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(T40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),U39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(U40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),V39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(V40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),W39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(W40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),X39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(X40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),Y39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(Y40,1,0,$Q38-2)))","v":8054.6},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),Z39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(Z40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),AA39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(AA40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),AB39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(AB40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),AC39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(AC40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),AD39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(AD40,1,0,$Q38-2)))","v":0},{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),AE39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(AE40,1,0,$Q38-2)))","v":0}]
[{"$f":"OFFSET(A41,-3,0)+1","v":10},{"$f":"IF($Q41<>2,0,IF($R41=0,1,IF(E42>0,OFFSET(QCI!$M$13,SUBSTITUTE(E42,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E41,0))/$R41))","v":1},{"$f":"IF($Q41<>2,0,IF($R41=0,1,IF(E42>0,OFFSET(QCI!$N$13,SUBSTITUTE(E42,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E41,0))/$R41))","v":0},{"$f":"IF(AND($Q41=2,ACOMPANHAMENTO=\"BM\"),D42,D43/$R41)","v":0.33333333333333331},{"$f":"IF(A41<=ORÇAMENTO.MáximoListaCrono,MATCH(A41,ORÇAMENTO.ListaCrono,0),NA())","v":61},{"$f":"IF(AND($E42<>-1,$R41>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R41=0,R41=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q41<>2),$E42=0),\"Linha\",1-SUM(T41:AF41)))","v":"Linha"},{"$f":"IF($E42=0,OFFSET(ORÇAMENTO!O$15,$E41,0),IF($E42<>-1,OFFSET(QCI!$D$13,$E42,0),\"\"))","v":"1.9."},{"$f":"IF($E42=0,OFFSET(ORÇAMENTO!R$15,$E41,0),IF($E42<>-1,OFFSET(QCI!$G$13,$E42,0),\"\"))","v":"Administração da obra"},null,null,{"$f":"IF($E42=0,OFFSET(ORÇAMENTO!C$15,$E41,0),1)","v":2},{"$f":"IF($E42=-1,0,IF(M$13<=$L41,IF(ISERROR(MATCH(M$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)),ROW($L$164)-ROW($L41)-1,MATCH(M$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)-1),0))","v":2},{"$f":"IF($E42=-1,0,IF(N$13<=$L41,IF(ISERROR(MATCH(N$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)),ROW($L$164)-ROW($L41)-1,MATCH(N$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)-1),0))","v":122},{"$f":"IF($E42=-1,0,IF(O$13<=$L41,IF(ISERROR(MATCH(O$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)),ROW($L$164)-ROW($L41)-1,MATCH(O$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)-1),0))","v":0},{"$f":"IF($E42=-1,0,IF(P$13<=$L41,IF(ISERROR(MATCH(P$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)),ROW($L$164)-ROW($L41)-1,MATCH(P$13,OFFSET($L41,1,0,ROW($L$164)-ROW($L41)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L41,0,1,,L41))","v":2},{"$f":"IF($E42=0,OFFSET(ORÇAMENTO!X$15,$E41,0),IF($E42<>-1,OFFSET(QCI!$O$13,$E42,0),\"\"))","v":30421.95},"% Período:",{"$f":"IF(AND($Q41=2,ACOMPANHAMENTO=\"BM\"),T42,T43/$R41)","v":0.33333333333333331},0,0.33333333333333331,0,0,0.33333333333333331,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E41),IF(1+COUNTIF($L$13:OFFSET(L41,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L41,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E42<>-1,$R41>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R41=0,R41=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q41<>2),$E42=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G41<>0,ISNUMBER(G41)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),D42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(D43,1,0,$Q41-2)))","v":10140.65},{"$f":"IF(OR($Q41<>2,AUTOEVENTO<>\"manual\",$E42>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L41&\"$\"","v":"2$"},null,{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),T42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(T43,1,0,$Q41-2)))","v":10140.65},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),U42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(U43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),V42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(V43,1,0,$Q41-2)))","v":10140.65},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),W42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(W43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),X42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(X43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),Y42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(Y43,1,0,$Q41-2)))","v":10140.65},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),Z42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(Z43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),AA42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(AA43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),AB42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(AB43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),AC42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(AC43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),AD42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(AD43,1,0,$Q41-2)))","v":0},{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E43,0),AE42*$R41),SUMIF(OFFSET($R43,1,0,$Q41-2),($L41+1)&\"$\",OFFSET(AE43,1,0,$Q41-2)))","v":0}]
[{"$f":"OFFSET(A44,-3,0)+1","v":11},{"$f":"IF($Q44<>2,0,IF($R44=0,1,IF(E45>0,OFFSET(QCI!$M$13,SUBSTITUTE(E45,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E44,0))/$R44))","v":1},{"$f":"IF($Q44<>2,0,IF($R44=0,1,IF(E45>0,OFFSET(QCI!$N$13,SUBSTITUTE(E45,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E44,0))/$R44))","v":1},{"$f":"IF(AND($Q44=2,ACOMPANHAMENTO=\"BM\"),D45,D46/$R44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A44<=ORÇAMENTO.MáximoListaCrono,MATCH(A44,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E45<>-1,$R44>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R44=0,R44=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q44<>2),$E45=0),\"Linha\",1-SUM(T44:AF44)))","v":"Linha"},{"$f":"IF($E45=0,OFFSET(ORÇAMENTO!O$15,$E44,0),IF($E45<>-1,OFFSET(QCI!$D$13,$E45,0),\"\"))","v":2},{"$f":"IF($E45=0,OFFSET(ORÇAMENTO!R$15,$E44,0),IF($E45<>-1,OFFSET(QCI!$G$13,$E45,0),\"\"))","v":""},null,null,{"$f":"IF($E45=0,OFFSET(ORÇAMENTO!C$15,$E44,0),1)","v":1},{"$f":"IF($E45=-1,0,IF(M$13<=$L44,IF(ISERROR(MATCH(M$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)),ROW($L$164)-ROW($L44)-1,MATCH(M$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)-1),0))","v":2},{"$f":"IF($E45=-1,0,IF(N$13<=$L44,IF(ISERROR(MATCH(N$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)),ROW($L$164)-ROW($L44)-1,MATCH(N$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)-1),0))","v":0},{"$f":"IF($E45=-1,0,IF(O$13<=$L44,IF(ISERROR(MATCH(O$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)),ROW($L$164)-ROW($L44)-1,MATCH(O$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)-1),0))","v":0},{"$f":"IF($E45=-1,0,IF(P$13<=$L44,IF(ISERROR(MATCH(P$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)),ROW($L$164)-ROW($L44)-1,MATCH(P$13,OFFSET($L44,1,0,ROW($L$164)-ROW($L44)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L44,0,1,,L44))","v":2},{"$f":"IF($E45=0,OFFSET(ORÇAMENTO!X$15,$E44,0),IF($E45<>-1,OFFSET(QCI!$O$13,$E45,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q44=2,ACOMPANHAMENTO=\"BM\"),T45,T46/$R44)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E44),IF(1+COUNTIF($L$13:OFFSET(L44,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L44,-1,0),1),-1),0)","v":2},{"$f":"IF(AND($E45<>-1,$R44>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R44=0,R44=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q44<>2),$E45=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G44<>0,ISNUMBER(G44)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),D45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(D46,1,0,$Q44-2)))","v":0},{"$f":"IF(OR($Q44<>2,AUTOEVENTO<>\"manual\",$E45>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L44&\"$\"","v":"1$"},null,{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),T45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(T46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),U45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(U46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),V45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(V46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),W45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(W46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),X45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(X46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),Y45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(Y46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),Z45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(Z46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),AA45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(AA46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),AB45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(AB46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),AC45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(AC46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),AD45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(AD46,1,0,$Q44-2)))","v":0},{"$f":"IF($Q44=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E44)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E44,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E44,0)))+IF(AND($E46<>\"\",$E46<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E46,0),AE45*$R44),SUMIF(OFFSET($R46,1,0,$Q44-2),($L44+1)&\"$\",OFFSET(AE46,1,0,$Q44-2)))","v":0}]
[{"$f":"OFFSET(A47,-3,0)+1","v":12},{"$f":"IF($Q47<>2,0,IF($R47=0,1,IF(E48>0,OFFSET(QCI!$M$13,SUBSTITUTE(E48,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E47,0))/$R47))","v":1},{"$f":"IF($Q47<>2,0,IF($R47=0,1,IF(E48>0,OFFSET(QCI!$N$13,SUBSTITUTE(E48,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E47,0))/$R47))","v":1},{"$f":"IF(AND($Q47=2,ACOMPANHAMENTO=\"BM\"),D48,D49/$R47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A47<=ORÇAMENTO.MáximoListaCrono,MATCH(A47,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E48<>-1,$R47>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R47=0,R47=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q47<>2),$E48=0),\"Linha\",1-SUM(T47:AF47)))","v":"Linha"},{"$f":"IF($E48=0,OFFSET(ORÇAMENTO!O$15,$E47,0),IF($E48<>-1,OFFSET(QCI!$D$13,$E48,0),\"\"))","v":3},{"$f":"IF($E48=0,OFFSET(ORÇAMENTO!R$15,$E47,0),IF($E48<>-1,OFFSET(QCI!$G$13,$E48,0),\"\"))","v":""},null,null,{"$f":"IF($E48=0,OFFSET(ORÇAMENTO!C$15,$E47,0),1)","v":1},{"$f":"IF($E48=-1,0,IF(M$13<=$L47,IF(ISERROR(MATCH(M$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)),ROW($L$164)-ROW($L47)-1,MATCH(M$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)-1),0))","v":2},{"$f":"IF($E48=-1,0,IF(N$13<=$L47,IF(ISERROR(MATCH(N$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)),ROW($L$164)-ROW($L47)-1,MATCH(N$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)-1),0))","v":0},{"$f":"IF($E48=-1,0,IF(O$13<=$L47,IF(ISERROR(MATCH(O$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)),ROW($L$164)-ROW($L47)-1,MATCH(O$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)-1),0))","v":0},{"$f":"IF($E48=-1,0,IF(P$13<=$L47,IF(ISERROR(MATCH(P$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)),ROW($L$164)-ROW($L47)-1,MATCH(P$13,OFFSET($L47,1,0,ROW($L$164)-ROW($L47)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L47,0,1,,L47))","v":2},{"$f":"IF($E48=0,OFFSET(ORÇAMENTO!X$15,$E47,0),IF($E48<>-1,OFFSET(QCI!$O$13,$E48,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q47=2,ACOMPANHAMENTO=\"BM\"),T48,T49/$R47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E47),IF(1+COUNTIF($L$13:OFFSET(L47,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L47,-1,0),1),-1),0)","v":3},{"$f":"IF(AND($E48<>-1,$R47>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R47=0,R47=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q47<>2),$E48=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G47<>0,ISNUMBER(G47)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),D48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(D49,1,0,$Q47-2)))","v":0},{"$f":"IF(OR($Q47<>2,AUTOEVENTO<>\"manual\",$E48>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L47&\"$\"","v":"1$"},null,{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),T48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(T49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),U48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(U49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),V48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(V49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),W48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(W49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),X48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(X49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),Y48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(Y49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),Z48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(Z49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),AA48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(AA49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),AB48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(AB49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),AC48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(AC49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),AD48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(AD49,1,0,$Q47-2)))","v":0},{"$f":"IF($Q47=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E47)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E47,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E47,0)))+IF(AND($E49<>\"\",$E49<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E49,0),AE48*$R47),SUMIF(OFFSET($R49,1,0,$Q47-2),($L47+1)&\"$\",OFFSET(AE49,1,0,$Q47-2)))","v":0}]
[{"$f":"OFFSET(A50,-3,0)+1","v":13},{"$f":"IF($Q50<>2,0,IF($R50=0,1,IF(E51>0,OFFSET(QCI!$M$13,SUBSTITUTE(E51,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E50,0))/$R50))","v":1},{"$f":"IF($Q50<>2,0,IF($R50=0,1,IF(E51>0,OFFSET(QCI!$N$13,SUBSTITUTE(E51,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E50,0))/$R50))","v":1},{"$f":"IF(AND($Q50=2,ACOMPANHAMENTO=\"BM\"),D51,D52/$R50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A50<=ORÇAMENTO.MáximoListaCrono,MATCH(A50,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E51<>-1,$R50>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R50=0,R50=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q50<>2),$E51=0),\"Linha\",1-SUM(T50:AF50)))","v":"Linha"},{"$f":"IF($E51=0,OFFSET(ORÇAMENTO!O$15,$E50,0),IF($E51<>-1,OFFSET(QCI!$D$13,$E51,0),\"\"))","v":4},{"$f":"IF($E51=0,OFFSET(ORÇAMENTO!R$15,$E50,0),IF($E51<>-1,OFFSET(QCI!$G$13,$E51,0),\"\"))","v":""},null,null,{"$f":"IF($E51=0,OFFSET(ORÇAMENTO!C$15,$E50,0),1)","v":1},{"$f":"IF($E51=-1,0,IF(M$13<=$L50,IF(ISERROR(MATCH(M$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)),ROW($L$164)-ROW($L50)-1,MATCH(M$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)-1),0))","v":2},{"$f":"IF($E51=-1,0,IF(N$13<=$L50,IF(ISERROR(MATCH(N$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)),ROW($L$164)-ROW($L50)-1,MATCH(N$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)-1),0))","v":0},{"$f":"IF($E51=-1,0,IF(O$13<=$L50,IF(ISERROR(MATCH(O$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)),ROW($L$164)-ROW($L50)-1,MATCH(O$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)-1),0))","v":0},{"$f":"IF($E51=-1,0,IF(P$13<=$L50,IF(ISERROR(MATCH(P$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)),ROW($L$164)-ROW($L50)-1,MATCH(P$13,OFFSET($L50,1,0,ROW($L$164)-ROW($L50)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L50,0,1,,L50))","v":2},{"$f":"IF($E51=0,OFFSET(ORÇAMENTO!X$15,$E50,0),IF($E51<>-1,OFFSET(QCI!$O$13,$E51,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q50=2,ACOMPANHAMENTO=\"BM\"),T51,T52/$R50)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E50),IF(1+COUNTIF($L$13:OFFSET(L50,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L50,-1,0),1),-1),0)","v":4},{"$f":"IF(AND($E51<>-1,$R50>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R50=0,R50=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q50<>2),$E51=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G50<>0,ISNUMBER(G50)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),D51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(D52,1,0,$Q50-2)))","v":0},{"$f":"IF(OR($Q50<>2,AUTOEVENTO<>\"manual\",$E51>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L50&\"$\"","v":"1$"},null,{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),T51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(T52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),U51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(U52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),V51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(V52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),W51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(W52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),X51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(X52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),Y51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(Y52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),Z51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(Z52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),AA51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(AA52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),AB51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(AB52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),AC51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(AC52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),AD51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(AD52,1,0,$Q50-2)))","v":0},{"$f":"IF($Q50=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E50)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E50,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E50,0)))+IF(AND($E52<>\"\",$E52<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E52,0),AE51*$R50),SUMIF(OFFSET($R52,1,0,$Q50-2),($L50+1)&\"$\",OFFSET(AE52,1,0,$Q50-2)))","v":0}]
[{"$f":"OFFSET(A53,-3,0)+1","v":14},{"$f":"IF($Q53<>2,0,IF($R53=0,1,IF(E54>0,OFFSET(QCI!$M$13,SUBSTITUTE(E54,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E53,0))/$R53))","v":1},{"$f":"IF($Q53<>2,0,IF($R53=0,1,IF(E54>0,OFFSET(QCI!$N$13,SUBSTITUTE(E54,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E53,0))/$R53))","v":1},{"$f":"IF(AND($Q53=2,ACOMPANHAMENTO=\"BM\"),D54,D55/$R53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A53<=ORÇAMENTO.MáximoListaCrono,MATCH(A53,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E54<>-1,$R53>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R53=0,R53=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q53<>2),$E54=0),\"Linha\",1-SUM(T53:AF53)))","v":"Linha"},{"$f":"IF($E54=0,OFFSET(ORÇAMENTO!O$15,$E53,0),IF($E54<>-1,OFFSET(QCI!$D$13,$E54,0),\"\"))","v":5},{"$f":"IF($E54=0,OFFSET(ORÇAMENTO!R$15,$E53,0),IF($E54<>-1,OFFSET(QCI!$G$13,$E54,0),\"\"))","v":""},null,null,{"$f":"IF($E54=0,OFFSET(ORÇAMENTO!C$15,$E53,0),1)","v":1},{"$f":"IF($E54=-1,0,IF(M$13<=$L53,IF(ISERROR(MATCH(M$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)),ROW($L$164)-ROW($L53)-1,MATCH(M$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)-1),0))","v":2},{"$f":"IF($E54=-1,0,IF(N$13<=$L53,IF(ISERROR(MATCH(N$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)),ROW($L$164)-ROW($L53)-1,MATCH(N$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)-1),0))","v":0},{"$f":"IF($E54=-1,0,IF(O$13<=$L53,IF(ISERROR(MATCH(O$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)),ROW($L$164)-ROW($L53)-1,MATCH(O$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)-1),0))","v":0},{"$f":"IF($E54=-1,0,IF(P$13<=$L53,IF(ISERROR(MATCH(P$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)),ROW($L$164)-ROW($L53)-1,MATCH(P$13,OFFSET($L53,1,0,ROW($L$164)-ROW($L53)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L53,0,1,,L53))","v":2},{"$f":"IF($E54=0,OFFSET(ORÇAMENTO!X$15,$E53,0),IF($E54<>-1,OFFSET(QCI!$O$13,$E54,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q53=2,ACOMPANHAMENTO=\"BM\"),T54,T55/$R53)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E53),IF(1+COUNTIF($L$13:OFFSET(L53,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L53,-1,0),1),-1),0)","v":5},{"$f":"IF(AND($E54<>-1,$R53>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R53=0,R53=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q53<>2),$E54=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G53<>0,ISNUMBER(G53)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),D54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(D55,1,0,$Q53-2)))","v":0},{"$f":"IF(OR($Q53<>2,AUTOEVENTO<>\"manual\",$E54>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L53&\"$\"","v":"1$"},null,{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),T54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(T55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),U54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(U55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),V54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(V55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),W54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(W55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),X54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(X55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),Y54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(Y55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),Z54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(Z55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),AA54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(AA55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),AB54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(AB55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),AC54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(AC55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),AD54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(AD55,1,0,$Q53-2)))","v":0},{"$f":"IF($Q53=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E53)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E53,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E53,0)))+IF(AND($E55<>\"\",$E55<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),AE54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(AE55,1,0,$Q53-2)))","v":0}]
[{"$f":"OFFSET(A56,-3,0)+1","v":15},{"$f":"IF($Q56<>2,0,IF($R56=0,1,IF(E57>0,OFFSET(QCI!$M$13,SUBSTITUTE(E57,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E56,0))/$R56))","v":1},{"$f":"IF($Q56<>2,0,IF($R56=0,1,IF(E57>0,OFFSET(QCI!$N$13,SUBSTITUTE(E57,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E56,0))/$R56))","v":1},{"$f":"IF(AND($Q56=2,ACOMPANHAMENTO=\"BM\"),D57,D58/$R56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A56<=ORÇAMENTO.MáximoListaCrono,MATCH(A56,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E57<>-1,$R56>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R56=0,R56=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q56<>2),$E57=0),\"Linha\",1-SUM(T56:AF56)))","v":"Linha"},{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!O$15,$E56,0),IF($E57<>-1,OFFSET(QCI!$D$13,$E57,0),\"\"))","v":6},{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!R$15,$E56,0),IF($E57<>-1,OFFSET(QCI!$G$13,$E57,0),\"\"))","v":""},null,null,{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!C$15,$E56,0),1)","v":1},{"$f":"IF($E57=-1,0,IF(M$13<=$L56,IF(ISERROR(MATCH(M$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)),ROW($L$164)-ROW($L56)-1,MATCH(M$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)-1),0))","v":2},{"$f":"IF($E57=-1,0,IF(N$13<=$L56,IF(ISERROR(MATCH(N$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)),ROW($L$164)-ROW($L56)-1,MATCH(N$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)-1),0))","v":0},{"$f":"IF($E57=-1,0,IF(O$13<=$L56,IF(ISERROR(MATCH(O$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)),ROW($L$164)-ROW($L56)-1,MATCH(O$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)-1),0))","v":0},{"$f":"IF($E57=-1,0,IF(P$13<=$L56,IF(ISERROR(MATCH(P$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)),ROW($L$164)-ROW($L56)-1,MATCH(P$13,OFFSET($L56,1,0,ROW($L$164)-ROW($L56)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L56,0,1,,L56))","v":2},{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!X$15,$E56,0),IF($E57<>-1,OFFSET(QCI!$O$13,$E57,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q56=2,ACOMPANHAMENTO=\"BM\"),T57,T58/$R56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E56),IF(1+COUNTIF($L$13:OFFSET(L56,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L56,-1,0),1),-1),0)","v":6},{"$f":"IF(AND($E57<>-1,$R56>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R56=0,R56=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q56<>2),$E57=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G56<>0,ISNUMBER(G56)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),D57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(D58,1,0,$Q56-2)))","v":0},{"$f":"IF(OR($Q56<>2,AUTOEVENTO<>\"manual\",$E57>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56&\"$\"","v":"1$"},null,{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),T57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(T58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),U57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(U58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),V57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(V58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),W57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(W58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),X57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(X58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),Y57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(Y58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),Z57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(Z58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AA57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AA58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AB57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AB58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AC57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AC58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AD57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AD58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AE57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AE58,1,0,$Q56-2)))","v":0}]
[{"$f":"OFFSET(A59,-3,0)+1","v":16},{"$f":"IF($Q59<>2,0,IF($R59=0,1,IF(E60>0,OFFSET(QCI!$M$13,SUBSTITUTE(E60,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E59,0))/$R59))","v":1},{"$f":"IF($Q59<>2,0,IF($R59=0,1,IF(E60>0,OFFSET(QCI!$N$13,SUBSTITUTE(E60,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E59,0))/$R59))","v":1},{"$f":"IF(AND($Q59=2,ACOMPANHAMENTO=\"BM\"),D60,D61/$R59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A59<=ORÇAMENTO.MáximoListaCrono,MATCH(A59,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E60<>-1,$R59>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R59=0,R59=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q59<>2),$E60=0),\"Linha\",1-SUM(T59:AF59)))","v":"Linha"},{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!O$15,$E59,0),IF($E60<>-1,OFFSET(QCI!$D$13,$E60,0),\"\"))","v":7},{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!R$15,$E59,0),IF($E60<>-1,OFFSET(QCI!$G$13,$E60,0),\"\"))","v":""},null,null,{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!C$15,$E59,0),1)","v":1},{"$f":"IF($E60=-1,0,IF(M$13<=$L59,IF(ISERROR(MATCH(M$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)),ROW($L$164)-ROW($L59)-1,MATCH(M$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)-1),0))","v":2},{"$f":"IF($E60=-1,0,IF(N$13<=$L59,IF(ISERROR(MATCH(N$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)),ROW($L$164)-ROW($L59)-1,MATCH(N$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)-1),0))","v":0},{"$f":"IF($E60=-1,0,IF(O$13<=$L59,IF(ISERROR(MATCH(O$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)),ROW($L$164)-ROW($L59)-1,MATCH(O$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)-1),0))","v":0},{"$f":"IF($E60=-1,0,IF(P$13<=$L59,IF(ISERROR(MATCH(P$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)),ROW($L$164)-ROW($L59)-1,MATCH(P$13,OFFSET($L59,1,0,ROW($L$164)-ROW($L59)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L59,0,1,,L59))","v":2},{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!X$15,$E59,0),IF($E60<>-1,OFFSET(QCI!$O$13,$E60,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q59=2,ACOMPANHAMENTO=\"BM\"),T60,T61/$R59)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E59),IF(1+COUNTIF($L$13:OFFSET(L59,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L59,-1,0),1),-1),0)","v":7},{"$f":"IF(AND($E60<>-1,$R59>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R59=0,R59=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q59<>2),$E60=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G59<>0,ISNUMBER(G59)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),D60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(D61,1,0,$Q59-2)))","v":0},{"$f":"IF(OR($Q59<>2,AUTOEVENTO<>\"manual\",$E60>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L59&\"$\"","v":"1$"},null,{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),T60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(T61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),U60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(U61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),V60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(V61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),W60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(W61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),X60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(X61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),Y60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(Y61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),Z60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(Z61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AA60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AA61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AB60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AB61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AC60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AC61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AD60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AD61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AE60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AE61,1,0,$Q59-2)))","v":0}]
[{"$f":"OFFSET(A62,-3,0)+1","v":17},{"$f":"IF($Q62<>2,0,IF($R62=0,1,IF(E63>0,OFFSET(QCI!$M$13,SUBSTITUTE(E63,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E62,0))/$R62))","v":1},{"$f":"IF($Q62<>2,0,IF($R62=0,1,IF(E63>0,OFFSET(QCI!$N$13,SUBSTITUTE(E63,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E62,0))/$R62))","v":1},{"$f":"IF(AND($Q62=2,ACOMPANHAMENTO=\"BM\"),D63,D64/$R62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A62<=ORÇAMENTO.MáximoListaCrono,MATCH(A62,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E63<>-1,$R62>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R62=0,R62=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q62<>2),$E63=0),\"Linha\",1-SUM(T62:AF62)))","v":"Linha"},{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!O$15,$E62,0),IF($E63<>-1,OFFSET(QCI!$D$13,$E63,0),\"\"))","v":8},{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!R$15,$E62,0),IF($E63<>-1,OFFSET(QCI!$G$13,$E63,0),\"\"))","v":""},null,null,{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!C$15,$E62,0),1)","v":1},{"$f":"IF($E63=-1,0,IF(M$13<=$L62,IF(ISERROR(MATCH(M$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)),ROW($L$164)-ROW($L62)-1,MATCH(M$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)-1),0))","v":2},{"$f":"IF($E63=-1,0,IF(N$13<=$L62,IF(ISERROR(MATCH(N$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)),ROW($L$164)-ROW($L62)-1,MATCH(N$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)-1),0))","v":0},{"$f":"IF($E63=-1,0,IF(O$13<=$L62,IF(ISERROR(MATCH(O$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)),ROW($L$164)-ROW($L62)-1,MATCH(O$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)-1),0))","v":0},{"$f":"IF($E63=-1,0,IF(P$13<=$L62,IF(ISERROR(MATCH(P$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)),ROW($L$164)-ROW($L62)-1,MATCH(P$13,OFFSET($L62,1,0,ROW($L$164)-ROW($L62)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L62,0,1,,L62))","v":2},{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!X$15,$E62,0),IF($E63<>-1,OFFSET(QCI!$O$13,$E63,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q62=2,ACOMPANHAMENTO=\"BM\"),T63,T64/$R62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E62),IF(1+COUNTIF($L$13:OFFSET(L62,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L62,-1,0),1),-1),0)","v":8},{"$f":"IF(AND($E63<>-1,$R62>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R62=0,R62=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q62<>2),$E63=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G62<>0,ISNUMBER(G62)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),D63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(D64,1,0,$Q62-2)))","v":0},{"$f":"IF(OR($Q62<>2,AUTOEVENTO<>\"manual\",$E63>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L62&\"$\"","v":"1$"},null,{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),T63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(T64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),U63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(U64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),V63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(V64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),W63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(W64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),X63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(X64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),Y63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(Y64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),Z63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(Z64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AA63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AA64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AB63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AB64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AC63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AC64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AD63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AD64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AE63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AE64,1,0,$Q62-2)))","v":0}]
[{"$f":"OFFSET(A65,-3,0)+1","v":18},{"$f":"IF($Q65<>2,0,IF($R65=0,1,IF(E66>0,OFFSET(QCI!$M$13,SUBSTITUTE(E66,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E65,0))/$R65))","v":1},{"$f":"IF($Q65<>2,0,IF($R65=0,1,IF(E66>0,OFFSET(QCI!$N$13,SUBSTITUTE(E66,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E65,0))/$R65))","v":1},{"$f":"IF(AND($Q65=2,ACOMPANHAMENTO=\"BM\"),D66,D67/$R65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A65<=ORÇAMENTO.MáximoListaCrono,MATCH(A65,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E66<>-1,$R65>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R65=0,R65=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q65<>2),$E66=0),\"Linha\",1-SUM(T65:AF65)))","v":"Linha"},{"$f":"IF($E66=0,OFFSET(ORÇAMENTO!O$15,$E65,0),IF($E66<>-1,OFFSET(QCI!$D$13,$E66,0),\"\"))","v":9},{"$f":"IF($E66=0,OFFSET(ORÇAMENTO!R$15,$E65,0),IF($E66<>-1,OFFSET(QCI!$G$13,$E66,0),\"\"))","v":""},null,null,{"$f":"IF($E66=0,OFFSET(ORÇAMENTO!C$15,$E65,0),1)","v":1},{"$f":"IF($E66=-1,0,IF(M$13<=$L65,IF(ISERROR(MATCH(M$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)),ROW($L$164)-ROW($L65)-1,MATCH(M$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)-1),0))","v":2},{"$f":"IF($E66=-1,0,IF(N$13<=$L65,IF(ISERROR(MATCH(N$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)),ROW($L$164)-ROW($L65)-1,MATCH(N$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)-1),0))","v":0},{"$f":"IF($E66=-1,0,IF(O$13<=$L65,IF(ISERROR(MATCH(O$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)),ROW($L$164)-ROW($L65)-1,MATCH(O$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)-1),0))","v":0},{"$f":"IF($E66=-1,0,IF(P$13<=$L65,IF(ISERROR(MATCH(P$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)),ROW($L$164)-ROW($L65)-1,MATCH(P$13,OFFSET($L65,1,0,ROW($L$164)-ROW($L65)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L65,0,1,,L65))","v":2},{"$f":"IF($E66=0,OFFSET(ORÇAMENTO!X$15,$E65,0),IF($E66<>-1,OFFSET(QCI!$O$13,$E66,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q65=2,ACOMPANHAMENTO=\"BM\"),T66,T67/$R65)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E65),IF(1+COUNTIF($L$13:OFFSET(L65,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L65,-1,0),1),-1),0)","v":9},{"$f":"IF(AND($E66<>-1,$R65>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R65=0,R65=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q65<>2),$E66=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G65<>0,ISNUMBER(G65)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),D66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(D67,1,0,$Q65-2)))","v":0},{"$f":"IF(OR($Q65<>2,AUTOEVENTO<>\"manual\",$E66>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L65&\"$\"","v":"1$"},null,{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),T66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(T67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),U66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(U67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),V66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(V67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),W66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(W67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),X66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(X67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),Y66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(Y67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),Z66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(Z67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),AA66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(AA67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),AB66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(AB67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),AC66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(AC67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),AD66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(AD67,1,0,$Q65-2)))","v":0},{"$f":"IF($Q65=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E65)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E65,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E65,0)))+IF(AND($E67<>\"\",$E67<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E67,0),AE66*$R65),SUMIF(OFFSET($R67,1,0,$Q65-2),($L65+1)&\"$\",OFFSET(AE67,1,0,$Q65-2)))","v":0}]
[{"$f":"OFFSET(A68,-3,0)+1","v":19},{"$f":"IF($Q68<>2,0,IF($R68=0,1,IF(E69>0,OFFSET(QCI!$M$13,SUBSTITUTE(E69,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E68,0))/$R68))","v":1},{"$f":"IF($Q68<>2,0,IF($R68=0,1,IF(E69>0,OFFSET(QCI!$N$13,SUBSTITUTE(E69,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E68,0))/$R68))","v":1},{"$f":"IF(AND($Q68=2,ACOMPANHAMENTO=\"BM\"),D69,D70/$R68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A68<=ORÇAMENTO.MáximoListaCrono,MATCH(A68,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E69<>-1,$R68>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R68=0,R68=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q68<>2),$E69=0),\"Linha\",1-SUM(T68:AF68)))","v":"Linha"},{"$f":"IF($E69=0,OFFSET(ORÇAMENTO!O$15,$E68,0),IF($E69<>-1,OFFSET(QCI!$D$13,$E69,0),\"\"))","v":10},{"$f":"IF($E69=0,OFFSET(ORÇAMENTO!R$15,$E68,0),IF($E69<>-1,OFFSET(QCI!$G$13,$E69,0),\"\"))","v":""},null,null,{"$f":"IF($E69=0,OFFSET(ORÇAMENTO!C$15,$E68,0),1)","v":1},{"$f":"IF($E69=-1,0,IF(M$13<=$L68,IF(ISERROR(MATCH(M$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)),ROW($L$164)-ROW($L68)-1,MATCH(M$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)-1),0))","v":2},{"$f":"IF($E69=-1,0,IF(N$13<=$L68,IF(ISERROR(MATCH(N$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)),ROW($L$164)-ROW($L68)-1,MATCH(N$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)-1),0))","v":0},{"$f":"IF($E69=-1,0,IF(O$13<=$L68,IF(ISERROR(MATCH(O$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)),ROW($L$164)-ROW($L68)-1,MATCH(O$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)-1),0))","v":0},{"$f":"IF($E69=-1,0,IF(P$13<=$L68,IF(ISERROR(MATCH(P$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)),ROW($L$164)-ROW($L68)-1,MATCH(P$13,OFFSET($L68,1,0,ROW($L$164)-ROW($L68)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L68,0,1,,L68))","v":2},{"$f":"IF($E69=0,OFFSET(ORÇAMENTO!X$15,$E68,0),IF($E69<>-1,OFFSET(QCI!$O$13,$E69,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q68=2,ACOMPANHAMENTO=\"BM\"),T69,T70/$R68)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E68),IF(1+COUNTIF($L$13:OFFSET(L68,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L68,-1,0),1),-1),0)","v":10},{"$f":"IF(AND($E69<>-1,$R68>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R68=0,R68=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q68<>2),$E69=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G68<>0,ISNUMBER(G68)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),D69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(D70,1,0,$Q68-2)))","v":0},{"$f":"IF(OR($Q68<>2,AUTOEVENTO<>\"manual\",$E69>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68&\"$\"","v":"1$"},null,{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),T69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(T70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),U69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(U70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),V69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(V70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),W69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(W70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),X69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(X70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),Y69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(Y70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),Z69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(Z70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),AA69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(AA70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),AB69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(AB70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),AC69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(AC70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),AD69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(AD70,1,0,$Q68-2)))","v":0},{"$f":"IF($Q68=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E68)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E68,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E68,0)))+IF(AND($E70<>\"\",$E70<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E70,0),AE69*$R68),SUMIF(OFFSET($R70,1,0,$Q68-2),($L68+1)&\"$\",OFFSET(AE70,1,0,$Q68-2)))","v":0}]
[{"$f":"OFFSET(A71,-3,0)+1","v":20},{"$f":"IF($Q71<>2,0,IF($R71=0,1,IF(E72>0,OFFSET(QCI!$M$13,SUBSTITUTE(E72,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E71,0))/$R71))","v":0},{"$f":"IF($Q71<>2,0,IF($R71=0,1,IF(E72>0,OFFSET(QCI!$N$13,SUBSTITUTE(E72,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E71,0))/$R71))","v":0},{"$f":"IF(AND($Q71=2,ACOMPANHAMENTO=\"BM\"),D72,D73/$R71)","v":{"$error":"#VALUE!"}},{"$f":"IF(A71<=ORÇAMENTO.MáximoListaCrono,MATCH(A71,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E72<>-1,$R71>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R71=0,R71=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q71<>2),$E72=0),\"Linha\",1-SUM(T71:AF71)))","v":"Linha"},{"$f":"IF($E72=0,OFFSET(ORÇAMENTO!O$15,$E71,0),IF($E72<>-1,OFFSET(QCI!$D$13,$E72,0),\"\"))","v":""},{"$f":"IF($E72=0,OFFSET(ORÇAMENTO!R$15,$E71,0),IF($E72<>-1,OFFSET(QCI!$G$13,$E72,0),\"\"))","v":""},null,null,{"$f":"IF($E72=0,OFFSET(ORÇAMENTO!C$15,$E71,0),1)","v":1},{"$f":"IF($E72=-1,0,IF(M$13<=$L71,IF(ISERROR(MATCH(M$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)),ROW($L$164)-ROW($L71)-1,MATCH(M$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)-1),0))","v":0},{"$f":"IF($E72=-1,0,IF(N$13<=$L71,IF(ISERROR(MATCH(N$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)),ROW($L$164)-ROW($L71)-1,MATCH(N$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)-1),0))","v":0},{"$f":"IF($E72=-1,0,IF(O$13<=$L71,IF(ISERROR(MATCH(O$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)),ROW($L$164)-ROW($L71)-1,MATCH(O$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)-1),0))","v":0},{"$f":"IF($E72=-1,0,IF(P$13<=$L71,IF(ISERROR(MATCH(P$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)),ROW($L$164)-ROW($L71)-1,MATCH(P$13,OFFSET($L71,1,0,ROW($L$164)-ROW($L71)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L71,0,1,,L71))","v":0},{"$f":"IF($E72=0,OFFSET(ORÇAMENTO!X$15,$E71,0),IF($E72<>-1,OFFSET(QCI!$O$13,$E72,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q71=2,ACOMPANHAMENTO=\"BM\"),T72,T73/$R71)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E71),IF(1+COUNTIF($L$13:OFFSET(L71,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L71,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E72<>-1,$R71>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R71=0,R71=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q71<>2),$E72=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G71<>0,ISNUMBER(G71)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),D72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(D73,1,0,$Q71-2)))","v":0},{"$f":"IF(OR($Q71<>2,AUTOEVENTO<>\"manual\",$E72>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L71&\"$\"","v":"1$"},null,{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),T72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(T73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),U72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(U73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),V72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(V73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),W72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(W73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),X72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(X73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),Y72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(Y73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),Z72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(Z73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),AA72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(AA73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),AB72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(AB73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),AC72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(AC73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),AD72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(AD73,1,0,$Q71-2)))","v":0},{"$f":"IF($Q71=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E71)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E71,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E71,0)))+IF(AND($E73<>\"\",$E73<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E73,0),AE72*$R71),SUMIF(OFFSET($R73,1,0,$Q71-2),($L71+1)&\"$\",OFFSET(AE73,1,0,$Q71-2)))","v":0}]
[{"$f":"OFFSET(A74,-3,0)+1","v":21},{"$f":"IF($Q74<>2,0,IF($R74=0,1,IF(E75>0,OFFSET(QCI!$M$13,SUBSTITUTE(E75,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E74,0))/$R74))","v":0},{"$f":"IF($Q74<>2,0,IF($R74=0,1,IF(E75>0,OFFSET(QCI!$N$13,SUBSTITUTE(E75,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E74,0))/$R74))","v":0},{"$f":"IF(AND($Q74=2,ACOMPANHAMENTO=\"BM\"),D75,D76/$R74)","v":{"$error":"#VALUE!"}},{"$f":"IF(A74<=ORÇAMENTO.MáximoListaCrono,MATCH(A74,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E75<>-1,$R74>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R74=0,R74=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q74<>2),$E75=0),\"Linha\",1-SUM(T74:AF74)))","v":"Linha"},{"$f":"IF($E75=0,OFFSET(ORÇAMENTO!O$15,$E74,0),IF($E75<>-1,OFFSET(QCI!$D$13,$E75,0),\"\"))","v":""},{"$f":"IF($E75=0,OFFSET(ORÇAMENTO!R$15,$E74,0),IF($E75<>-1,OFFSET(QCI!$G$13,$E75,0),\"\"))","v":""},null,null,{"$f":"IF($E75=0,OFFSET(ORÇAMENTO!C$15,$E74,0),1)","v":1},{"$f":"IF($E75=-1,0,IF(M$13<=$L74,IF(ISERROR(MATCH(M$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)),ROW($L$164)-ROW($L74)-1,MATCH(M$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)-1),0))","v":0},{"$f":"IF($E75=-1,0,IF(N$13<=$L74,IF(ISERROR(MATCH(N$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)),ROW($L$164)-ROW($L74)-1,MATCH(N$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)-1),0))","v":0},{"$f":"IF($E75=-1,0,IF(O$13<=$L74,IF(ISERROR(MATCH(O$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)),ROW($L$164)-ROW($L74)-1,MATCH(O$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)-1),0))","v":0},{"$f":"IF($E75=-1,0,IF(P$13<=$L74,IF(ISERROR(MATCH(P$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)),ROW($L$164)-ROW($L74)-1,MATCH(P$13,OFFSET($L74,1,0,ROW($L$164)-ROW($L74)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L74,0,1,,L74))","v":0},{"$f":"IF($E75=0,OFFSET(ORÇAMENTO!X$15,$E74,0),IF($E75<>-1,OFFSET(QCI!$O$13,$E75,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q74=2,ACOMPANHAMENTO=\"BM\"),T75,T76/$R74)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E74),IF(1+COUNTIF($L$13:OFFSET(L74,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L74,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E75<>-1,$R74>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R74=0,R74=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q74<>2),$E75=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G74<>0,ISNUMBER(G74)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),D75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(D76,1,0,$Q74-2)))","v":0},{"$f":"IF(OR($Q74<>2,AUTOEVENTO<>\"manual\",$E75>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L74&\"$\"","v":"1$"},null,{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),T75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(T76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),U75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(U76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),V75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(V76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),W75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(W76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),X75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(X76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),Y75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(Y76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),Z75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(Z76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),AA75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(AA76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),AB75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(AB76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),AC75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(AC76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),AD75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(AD76,1,0,$Q74-2)))","v":0},{"$f":"IF($Q74=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E74)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E74,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E74,0)))+IF(AND($E76<>\"\",$E76<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E76,0),AE75*$R74),SUMIF(OFFSET($R76,1,0,$Q74-2),($L74+1)&\"$\",OFFSET(AE76,1,0,$Q74-2)))","v":0}]
[{"$f":"OFFSET(A77,-3,0)+1","v":22},{"$f":"IF($Q77<>2,0,IF($R77=0,1,IF(E78>0,OFFSET(QCI!$M$13,SUBSTITUTE(E78,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E77,0))/$R77))","v":0},{"$f":"IF($Q77<>2,0,IF($R77=0,1,IF(E78>0,OFFSET(QCI!$N$13,SUBSTITUTE(E78,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E77,0))/$R77))","v":0},{"$f":"IF(AND($Q77=2,ACOMPANHAMENTO=\"BM\"),D78,D79/$R77)","v":{"$error":"#VALUE!"}},{"$f":"IF(A77<=ORÇAMENTO.MáximoListaCrono,MATCH(A77,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E78<>-1,$R77>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R77=0,R77=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q77<>2),$E78=0),\"Linha\",1-SUM(T77:AF77)))","v":"Linha"},{"$f":"IF($E78=0,OFFSET(ORÇAMENTO!O$15,$E77,0),IF($E78<>-1,OFFSET(QCI!$D$13,$E78,0),\"\"))","v":""},{"$f":"IF($E78=0,OFFSET(ORÇAMENTO!R$15,$E77,0),IF($E78<>-1,OFFSET(QCI!$G$13,$E78,0),\"\"))","v":""},null,null,{"$f":"IF($E78=0,OFFSET(ORÇAMENTO!C$15,$E77,0),1)","v":1},{"$f":"IF($E78=-1,0,IF(M$13<=$L77,IF(ISERROR(MATCH(M$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)),ROW($L$164)-ROW($L77)-1,MATCH(M$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)-1),0))","v":0},{"$f":"IF($E78=-1,0,IF(N$13<=$L77,IF(ISERROR(MATCH(N$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)),ROW($L$164)-ROW($L77)-1,MATCH(N$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)-1),0))","v":0},{"$f":"IF($E78=-1,0,IF(O$13<=$L77,IF(ISERROR(MATCH(O$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)),ROW($L$164)-ROW($L77)-1,MATCH(O$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)-1),0))","v":0},{"$f":"IF($E78=-1,0,IF(P$13<=$L77,IF(ISERROR(MATCH(P$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)),ROW($L$164)-ROW($L77)-1,MATCH(P$13,OFFSET($L77,1,0,ROW($L$164)-ROW($L77)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L77,0,1,,L77))","v":0},{"$f":"IF($E78=0,OFFSET(ORÇAMENTO!X$15,$E77,0),IF($E78<>-1,OFFSET(QCI!$O$13,$E78,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q77=2,ACOMPANHAMENTO=\"BM\"),T78,T79/$R77)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E77),IF(1+COUNTIF($L$13:OFFSET(L77,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L77,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E78<>-1,$R77>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R77=0,R77=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q77<>2),$E78=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G77<>0,ISNUMBER(G77)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),D78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(D79,1,0,$Q77-2)))","v":0},{"$f":"IF(OR($Q77<>2,AUTOEVENTO<>\"manual\",$E78>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L77&\"$\"","v":"1$"},null,{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),T78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(T79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),U78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(U79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),V78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(V79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),W78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(W79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),X78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(X79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),Y78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(Y79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),Z78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(Z79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),AA78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(AA79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),AB78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(AB79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),AC78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(AC79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),AD78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(AD79,1,0,$Q77-2)))","v":0},{"$f":"IF($Q77=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E77)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E77,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E77,0)))+IF(AND($E79<>\"\",$E79<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E79,0),AE78*$R77),SUMIF(OFFSET($R79,1,0,$Q77-2),($L77+1)&\"$\",OFFSET(AE79,1,0,$Q77-2)))","v":0}]
[{"$f":"OFFSET(A80,-3,0)+1","v":23},{"$f":"IF($Q80<>2,0,IF($R80=0,1,IF(E81>0,OFFSET(QCI!$M$13,SUBSTITUTE(E81,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E80,0))/$R80))","v":0},{"$f":"IF($Q80<>2,0,IF($R80=0,1,IF(E81>0,OFFSET(QCI!$N$13,SUBSTITUTE(E81,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E80,0))/$R80))","v":0},{"$f":"IF(AND($Q80=2,ACOMPANHAMENTO=\"BM\"),D81,D82/$R80)","v":{"$error":"#VALUE!"}},{"$f":"IF(A80<=ORÇAMENTO.MáximoListaCrono,MATCH(A80,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E81<>-1,$R80>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R80=0,R80=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q80<>2),$E81=0),\"Linha\",1-SUM(T80:AF80)))","v":"Linha"},{"$f":"IF($E81=0,OFFSET(ORÇAMENTO!O$15,$E80,0),IF($E81<>-1,OFFSET(QCI!$D$13,$E81,0),\"\"))","v":""},{"$f":"IF($E81=0,OFFSET(ORÇAMENTO!R$15,$E80,0),IF($E81<>-1,OFFSET(QCI!$G$13,$E81,0),\"\"))","v":""},null,null,{"$f":"IF($E81=0,OFFSET(ORÇAMENTO!C$15,$E80,0),1)","v":1},{"$f":"IF($E81=-1,0,IF(M$13<=$L80,IF(ISERROR(MATCH(M$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)),ROW($L$164)-ROW($L80)-1,MATCH(M$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)-1),0))","v":0},{"$f":"IF($E81=-1,0,IF(N$13<=$L80,IF(ISERROR(MATCH(N$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)),ROW($L$164)-ROW($L80)-1,MATCH(N$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)-1),0))","v":0},{"$f":"IF($E81=-1,0,IF(O$13<=$L80,IF(ISERROR(MATCH(O$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)),ROW($L$164)-ROW($L80)-1,MATCH(O$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)-1),0))","v":0},{"$f":"IF($E81=-1,0,IF(P$13<=$L80,IF(ISERROR(MATCH(P$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)),ROW($L$164)-ROW($L80)-1,MATCH(P$13,OFFSET($L80,1,0,ROW($L$164)-ROW($L80)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L80,0,1,,L80))","v":0},{"$f":"IF($E81=0,OFFSET(ORÇAMENTO!X$15,$E80,0),IF($E81<>-1,OFFSET(QCI!$O$13,$E81,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q80=2,ACOMPANHAMENTO=\"BM\"),T81,T82/$R80)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E80),IF(1+COUNTIF($L$13:OFFSET(L80,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L80,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E81<>-1,$R80>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R80=0,R80=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q80<>2),$E81=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G80<>0,ISNUMBER(G80)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),D81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(D82,1,0,$Q80-2)))","v":0},{"$f":"IF(OR($Q80<>2,AUTOEVENTO<>\"manual\",$E81>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L80&\"$\"","v":"1$"},null,{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),T81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(T82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),U81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(U82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),V81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(V82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),W81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(W82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),X81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(X82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),Y81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(Y82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),Z81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(Z82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),AA81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(AA82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),AB81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(AB82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),AC81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(AC82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),AD81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(AD82,1,0,$Q80-2)))","v":0},{"$f":"IF($Q80=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E80)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E80,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E80,0)))+IF(AND($E82<>\"\",$E82<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E82,0),AE81*$R80),SUMIF(OFFSET($R82,1,0,$Q80-2),($L80+1)&\"$\",OFFSET(AE82,1,0,$Q80-2)))","v":0}]
[{"$f":"OFFSET(A83,-3,0)+1","v":24},{"$f":"IF($Q83<>2,0,IF($R83=0,1,IF(E84>0,OFFSET(QCI!$M$13,SUBSTITUTE(E84,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E83,0))/$R83))","v":0},{"$f":"IF($Q83<>2,0,IF($R83=0,1,IF(E84>0,OFFSET(QCI!$N$13,SUBSTITUTE(E84,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E83,0))/$R83))","v":0},{"$f":"IF(AND($Q83=2,ACOMPANHAMENTO=\"BM\"),D84,D85/$R83)","v":{"$error":"#VALUE!"}},{"$f":"IF(A83<=ORÇAMENTO.MáximoListaCrono,MATCH(A83,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E84<>-1,$R83>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R83=0,R83=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q83<>2),$E84=0),\"Linha\",1-SUM(T83:AF83)))","v":"Linha"},{"$f":"IF($E84=0,OFFSET(ORÇAMENTO!O$15,$E83,0),IF($E84<>-1,OFFSET(QCI!$D$13,$E84,0),\"\"))","v":""},{"$f":"IF($E84=0,OFFSET(ORÇAMENTO!R$15,$E83,0),IF($E84<>-1,OFFSET(QCI!$G$13,$E84,0),\"\"))","v":""},null,null,{"$f":"IF($E84=0,OFFSET(ORÇAMENTO!C$15,$E83,0),1)","v":1},{"$f":"IF($E84=-1,0,IF(M$13<=$L83,IF(ISERROR(MATCH(M$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)),ROW($L$164)-ROW($L83)-1,MATCH(M$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)-1),0))","v":0},{"$f":"IF($E84=-1,0,IF(N$13<=$L83,IF(ISERROR(MATCH(N$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)),ROW($L$164)-ROW($L83)-1,MATCH(N$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)-1),0))","v":0},{"$f":"IF($E84=-1,0,IF(O$13<=$L83,IF(ISERROR(MATCH(O$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)),ROW($L$164)-ROW($L83)-1,MATCH(O$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)-1),0))","v":0},{"$f":"IF($E84=-1,0,IF(P$13<=$L83,IF(ISERROR(MATCH(P$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)),ROW($L$164)-ROW($L83)-1,MATCH(P$13,OFFSET($L83,1,0,ROW($L$164)-ROW($L83)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L83,0,1,,L83))","v":0},{"$f":"IF($E84=0,OFFSET(ORÇAMENTO!X$15,$E83,0),IF($E84<>-1,OFFSET(QCI!$O$13,$E84,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q83=2,ACOMPANHAMENTO=\"BM\"),T84,T85/$R83)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E83),IF(1+COUNTIF($L$13:OFFSET(L83,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L83,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E84<>-1,$R83>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R83=0,R83=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q83<>2),$E84=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G83<>0,ISNUMBER(G83)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),D84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(D85,1,0,$Q83-2)))","v":0},{"$f":"IF(OR($Q83<>2,AUTOEVENTO<>\"manual\",$E84>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L83&\"$\"","v":"1$"},null,{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),T84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(T85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),U84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(U85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),V84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(V85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),W84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(W85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),X84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(X85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),Y84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(Y85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),Z84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(Z85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),AA84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(AA85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),AB84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(AB85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),AC84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(AC85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),AD84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(AD85,1,0,$Q83-2)))","v":0},{"$f":"IF($Q83=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E83)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E83,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E83,0)))+IF(AND($E85<>\"\",$E85<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E85,0),AE84*$R83),SUMIF(OFFSET($R85,1,0,$Q83-2),($L83+1)&\"$\",OFFSET(AE85,1,0,$Q83-2)))","v":0}]
[{"$f":"OFFSET(A86,-3,0)+1","v":25},{"$f":"IF($Q86<>2,0,IF($R86=0,1,IF(E87>0,OFFSET(QCI!$M$13,SUBSTITUTE(E87,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E86,0))/$R86))","v":0},{"$f":"IF($Q86<>2,0,IF($R86=0,1,IF(E87>0,OFFSET(QCI!$N$13,SUBSTITUTE(E87,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E86,0))/$R86))","v":0},{"$f":"IF(AND($Q86=2,ACOMPANHAMENTO=\"BM\"),D87,D88/$R86)","v":{"$error":"#VALUE!"}},{"$f":"IF(A86<=ORÇAMENTO.MáximoListaCrono,MATCH(A86,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E87<>-1,$R86>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R86=0,R86=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q86<>2),$E87=0),\"Linha\",1-SUM(T86:AF86)))","v":"Linha"},{"$f":"IF($E87=0,OFFSET(ORÇAMENTO!O$15,$E86,0),IF($E87<>-1,OFFSET(QCI!$D$13,$E87,0),\"\"))","v":""},{"$f":"IF($E87=0,OFFSET(ORÇAMENTO!R$15,$E86,0),IF($E87<>-1,OFFSET(QCI!$G$13,$E87,0),\"\"))","v":""},null,null,{"$f":"IF($E87=0,OFFSET(ORÇAMENTO!C$15,$E86,0),1)","v":1},{"$f":"IF($E87=-1,0,IF(M$13<=$L86,IF(ISERROR(MATCH(M$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)),ROW($L$164)-ROW($L86)-1,MATCH(M$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)-1),0))","v":0},{"$f":"IF($E87=-1,0,IF(N$13<=$L86,IF(ISERROR(MATCH(N$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)),ROW($L$164)-ROW($L86)-1,MATCH(N$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)-1),0))","v":0},{"$f":"IF($E87=-1,0,IF(O$13<=$L86,IF(ISERROR(MATCH(O$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)),ROW($L$164)-ROW($L86)-1,MATCH(O$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)-1),0))","v":0},{"$f":"IF($E87=-1,0,IF(P$13<=$L86,IF(ISERROR(MATCH(P$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)),ROW($L$164)-ROW($L86)-1,MATCH(P$13,OFFSET($L86,1,0,ROW($L$164)-ROW($L86)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L86,0,1,,L86))","v":0},{"$f":"IF($E87=0,OFFSET(ORÇAMENTO!X$15,$E86,0),IF($E87<>-1,OFFSET(QCI!$O$13,$E87,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q86=2,ACOMPANHAMENTO=\"BM\"),T87,T88/$R86)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E86),IF(1+COUNTIF($L$13:OFFSET(L86,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L86,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E87<>-1,$R86>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R86=0,R86=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q86<>2),$E87=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G86<>0,ISNUMBER(G86)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),D87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(D88,1,0,$Q86-2)))","v":0},{"$f":"IF(OR($Q86<>2,AUTOEVENTO<>\"manual\",$E87>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L86&\"$\"","v":"1$"},null,{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),T87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(T88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),U87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(U88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),V87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(V88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),W87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(W88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),X87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(X88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),Y87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(Y88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),Z87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(Z88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),AA87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(AA88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),AB87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(AB88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),AC87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(AC88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),AD87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(AD88,1,0,$Q86-2)))","v":0},{"$f":"IF($Q86=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E86)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E86,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E86,0)))+IF(AND($E88<>\"\",$E88<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E88,0),AE87*$R86),SUMIF(OFFSET($R88,1,0,$Q86-2),($L86+1)&\"$\",OFFSET(AE88,1,0,$Q86-2)))","v":0}]
[{"$f":"OFFSET(A89,-3,0)+1","v":26},{"$f":"IF($Q89<>2,0,IF($R89=0,1,IF(E90>0,OFFSET(QCI!$M$13,SUBSTITUTE(E90,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E89,0))/$R89))","v":0},{"$f":"IF($Q89<>2,0,IF($R89=0,1,IF(E90>0,OFFSET(QCI!$N$13,SUBSTITUTE(E90,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E89,0))/$R89))","v":0},{"$f":"IF(AND($Q89=2,ACOMPANHAMENTO=\"BM\"),D90,D91/$R89)","v":{"$error":"#VALUE!"}},{"$f":"IF(A89<=ORÇAMENTO.MáximoListaCrono,MATCH(A89,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E90<>-1,$R89>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R89=0,R89=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q89<>2),$E90=0),\"Linha\",1-SUM(T89:AF89)))","v":"Linha"},{"$f":"IF($E90=0,OFFSET(ORÇAMENTO!O$15,$E89,0),IF($E90<>-1,OFFSET(QCI!$D$13,$E90,0),\"\"))","v":""},{"$f":"IF($E90=0,OFFSET(ORÇAMENTO!R$15,$E89,0),IF($E90<>-1,OFFSET(QCI!$G$13,$E90,0),\"\"))","v":""},null,null,{"$f":"IF($E90=0,OFFSET(ORÇAMENTO!C$15,$E89,0),1)","v":1},{"$f":"IF($E90=-1,0,IF(M$13<=$L89,IF(ISERROR(MATCH(M$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)),ROW($L$164)-ROW($L89)-1,MATCH(M$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)-1),0))","v":0},{"$f":"IF($E90=-1,0,IF(N$13<=$L89,IF(ISERROR(MATCH(N$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)),ROW($L$164)-ROW($L89)-1,MATCH(N$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)-1),0))","v":0},{"$f":"IF($E90=-1,0,IF(O$13<=$L89,IF(ISERROR(MATCH(O$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)),ROW($L$164)-ROW($L89)-1,MATCH(O$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)-1),0))","v":0},{"$f":"IF($E90=-1,0,IF(P$13<=$L89,IF(ISERROR(MATCH(P$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)),ROW($L$164)-ROW($L89)-1,MATCH(P$13,OFFSET($L89,1,0,ROW($L$164)-ROW($L89)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L89,0,1,,L89))","v":0},{"$f":"IF($E90=0,OFFSET(ORÇAMENTO!X$15,$E89,0),IF($E90<>-1,OFFSET(QCI!$O$13,$E90,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q89=2,ACOMPANHAMENTO=\"BM\"),T90,T91/$R89)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E89),IF(1+COUNTIF($L$13:OFFSET(L89,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L89,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E90<>-1,$R89>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R89=0,R89=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q89<>2),$E90=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G89<>0,ISNUMBER(G89)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),D90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(D91,1,0,$Q89-2)))","v":0},{"$f":"IF(OR($Q89<>2,AUTOEVENTO<>\"manual\",$E90>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89&\"$\"","v":"1$"},null,{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),T90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(T91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),U90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(U91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),V90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(V91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),W90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(W91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),X90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(X91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),Y90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(Y91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),Z90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(Z91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),AA90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(AA91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),AB90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(AB91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),AC90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(AC91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),AD90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(AD91,1,0,$Q89-2)))","v":0},{"$f":"IF($Q89=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E89)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E89,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E89,0)))+IF(AND($E91<>\"\",$E91<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E91,0),AE90*$R89),SUMIF(OFFSET($R91,1,0,$Q89-2),($L89+1)&\"$\",OFFSET(AE91,1,0,$Q89-2)))","v":0}]
[{"$f":"OFFSET(A92,-3,0)+1","v":27},{"$f":"IF($Q92<>2,0,IF($R92=0,1,IF(E93>0,OFFSET(QCI!$M$13,SUBSTITUTE(E93,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E92,0))/$R92))","v":0},{"$f":"IF($Q92<>2,0,IF($R92=0,1,IF(E93>0,OFFSET(QCI!$N$13,SUBSTITUTE(E93,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E92,0))/$R92))","v":0},{"$f":"IF(AND($Q92=2,ACOMPANHAMENTO=\"BM\"),D93,D94/$R92)","v":{"$error":"#VALUE!"}},{"$f":"IF(A92<=ORÇAMENTO.MáximoListaCrono,MATCH(A92,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E93<>-1,$R92>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R92=0,R92=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q92<>2),$E93=0),\"Linha\",1-SUM(T92:AF92)))","v":"Linha"},{"$f":"IF($E93=0,OFFSET(ORÇAMENTO!O$15,$E92,0),IF($E93<>-1,OFFSET(QCI!$D$13,$E93,0),\"\"))","v":""},{"$f":"IF($E93=0,OFFSET(ORÇAMENTO!R$15,$E92,0),IF($E93<>-1,OFFSET(QCI!$G$13,$E93,0),\"\"))","v":""},null,null,{"$f":"IF($E93=0,OFFSET(ORÇAMENTO!C$15,$E92,0),1)","v":1},{"$f":"IF($E93=-1,0,IF(M$13<=$L92,IF(ISERROR(MATCH(M$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)),ROW($L$164)-ROW($L92)-1,MATCH(M$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)-1),0))","v":0},{"$f":"IF($E93=-1,0,IF(N$13<=$L92,IF(ISERROR(MATCH(N$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)),ROW($L$164)-ROW($L92)-1,MATCH(N$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)-1),0))","v":0},{"$f":"IF($E93=-1,0,IF(O$13<=$L92,IF(ISERROR(MATCH(O$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)),ROW($L$164)-ROW($L92)-1,MATCH(O$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)-1),0))","v":0},{"$f":"IF($E93=-1,0,IF(P$13<=$L92,IF(ISERROR(MATCH(P$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)),ROW($L$164)-ROW($L92)-1,MATCH(P$13,OFFSET($L92,1,0,ROW($L$164)-ROW($L92)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L92,0,1,,L92))","v":0},{"$f":"IF($E93=0,OFFSET(ORÇAMENTO!X$15,$E92,0),IF($E93<>-1,OFFSET(QCI!$O$13,$E93,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q92=2,ACOMPANHAMENTO=\"BM\"),T93,T94/$R92)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E92),IF(1+COUNTIF($L$13:OFFSET(L92,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L92,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E93<>-1,$R92>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R92=0,R92=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q92<>2),$E93=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G92<>0,ISNUMBER(G92)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),D93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(D94,1,0,$Q92-2)))","v":0},{"$f":"IF(OR($Q92<>2,AUTOEVENTO<>\"manual\",$E93>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L92&\"$\"","v":"1$"},null,{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),T93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(T94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),U93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(U94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),V93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(V94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),W93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(W94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),X93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(X94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),Y93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(Y94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),Z93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(Z94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),AA93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(AA94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),AB93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(AB94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),AC93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(AC94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),AD93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(AD94,1,0,$Q92-2)))","v":0},{"$f":"IF($Q92=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E92)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E92,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E92,0)))+IF(AND($E94<>\"\",$E94<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E94,0),AE93*$R92),SUMIF(OFFSET($R94,1,0,$Q92-2),($L92+1)&\"$\",OFFSET(AE94,1,0,$Q92-2)))","v":0}]
[{"$f":"OFFSET(A95,-3,0)+1","v":28},{"$f":"IF($Q95<>2,0,IF($R95=0,1,IF(E96>0,OFFSET(QCI!$M$13,SUBSTITUTE(E96,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E95,0))/$R95))","v":0},{"$f":"IF($Q95<>2,0,IF($R95=0,1,IF(E96>0,OFFSET(QCI!$N$13,SUBSTITUTE(E96,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E95,0))/$R95))","v":0},{"$f":"IF(AND($Q95=2,ACOMPANHAMENTO=\"BM\"),D96,D97/$R95)","v":{"$error":"#VALUE!"}},{"$f":"IF(A95<=ORÇAMENTO.MáximoListaCrono,MATCH(A95,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E96<>-1,$R95>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R95=0,R95=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q95<>2),$E96=0),\"Linha\",1-SUM(T95:AF95)))","v":"Linha"},{"$f":"IF($E96=0,OFFSET(ORÇAMENTO!O$15,$E95,0),IF($E96<>-1,OFFSET(QCI!$D$13,$E96,0),\"\"))","v":""},{"$f":"IF($E96=0,OFFSET(ORÇAMENTO!R$15,$E95,0),IF($E96<>-1,OFFSET(QCI!$G$13,$E96,0),\"\"))","v":""},null,null,{"$f":"IF($E96=0,OFFSET(ORÇAMENTO!C$15,$E95,0),1)","v":1},{"$f":"IF($E96=-1,0,IF(M$13<=$L95,IF(ISERROR(MATCH(M$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)),ROW($L$164)-ROW($L95)-1,MATCH(M$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)-1),0))","v":0},{"$f":"IF($E96=-1,0,IF(N$13<=$L95,IF(ISERROR(MATCH(N$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)),ROW($L$164)-ROW($L95)-1,MATCH(N$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)-1),0))","v":0},{"$f":"IF($E96=-1,0,IF(O$13<=$L95,IF(ISERROR(MATCH(O$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)),ROW($L$164)-ROW($L95)-1,MATCH(O$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)-1),0))","v":0},{"$f":"IF($E96=-1,0,IF(P$13<=$L95,IF(ISERROR(MATCH(P$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)),ROW($L$164)-ROW($L95)-1,MATCH(P$13,OFFSET($L95,1,0,ROW($L$164)-ROW($L95)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L95,0,1,,L95))","v":0},{"$f":"IF($E96=0,OFFSET(ORÇAMENTO!X$15,$E95,0),IF($E96<>-1,OFFSET(QCI!$O$13,$E96,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q95=2,ACOMPANHAMENTO=\"BM\"),T96,T97/$R95)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E95),IF(1+COUNTIF($L$13:OFFSET(L95,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L95,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E96<>-1,$R95>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R95=0,R95=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q95<>2),$E96=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G95<>0,ISNUMBER(G95)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),D96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(D97,1,0,$Q95-2)))","v":0},{"$f":"IF(OR($Q95<>2,AUTOEVENTO<>\"manual\",$E96>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L95&\"$\"","v":"1$"},null,{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),T96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(T97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),U96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(U97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),V96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(V97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),W96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(W97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),X96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(X97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),Y96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(Y97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),Z96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(Z97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),AA96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(AA97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),AB96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(AB97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),AC96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(AC97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),AD96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(AD97,1,0,$Q95-2)))","v":0},{"$f":"IF($Q95=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E95)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E95,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E95,0)))+IF(AND($E97<>\"\",$E97<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E97,0),AE96*$R95),SUMIF(OFFSET($R97,1,0,$Q95-2),($L95+1)&\"$\",OFFSET(AE97,1,0,$Q95-2)))","v":0}]
[{"$f":"OFFSET(A98,-3,0)+1","v":29},{"$f":"IF($Q98<>2,0,IF($R98=0,1,IF(E99>0,OFFSET(QCI!$M$13,SUBSTITUTE(E99,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E98,0))/$R98))","v":0},{"$f":"IF($Q98<>2,0,IF($R98=0,1,IF(E99>0,OFFSET(QCI!$N$13,SUBSTITUTE(E99,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E98,0))/$R98))","v":0},{"$f":"IF(AND($Q98=2,ACOMPANHAMENTO=\"BM\"),D99,D100/$R98)","v":{"$error":"#VALUE!"}},{"$f":"IF(A98<=ORÇAMENTO.MáximoListaCrono,MATCH(A98,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E99<>-1,$R98>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R98=0,R98=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q98<>2),$E99=0),\"Linha\",1-SUM(T98:AF98)))","v":"Linha"},{"$f":"IF($E99=0,OFFSET(ORÇAMENTO!O$15,$E98,0),IF($E99<>-1,OFFSET(QCI!$D$13,$E99,0),\"\"))","v":""},{"$f":"IF($E99=0,OFFSET(ORÇAMENTO!R$15,$E98,0),IF($E99<>-1,OFFSET(QCI!$G$13,$E99,0),\"\"))","v":""},null,null,{"$f":"IF($E99=0,OFFSET(ORÇAMENTO!C$15,$E98,0),1)","v":1},{"$f":"IF($E99=-1,0,IF(M$13<=$L98,IF(ISERROR(MATCH(M$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)),ROW($L$164)-ROW($L98)-1,MATCH(M$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)-1),0))","v":0},{"$f":"IF($E99=-1,0,IF(N$13<=$L98,IF(ISERROR(MATCH(N$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)),ROW($L$164)-ROW($L98)-1,MATCH(N$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)-1),0))","v":0},{"$f":"IF($E99=-1,0,IF(O$13<=$L98,IF(ISERROR(MATCH(O$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)),ROW($L$164)-ROW($L98)-1,MATCH(O$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)-1),0))","v":0},{"$f":"IF($E99=-1,0,IF(P$13<=$L98,IF(ISERROR(MATCH(P$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)),ROW($L$164)-ROW($L98)-1,MATCH(P$13,OFFSET($L98,1,0,ROW($L$164)-ROW($L98)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L98,0,1,,L98))","v":0},{"$f":"IF($E99=0,OFFSET(ORÇAMENTO!X$15,$E98,0),IF($E99<>-1,OFFSET(QCI!$O$13,$E99,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q98=2,ACOMPANHAMENTO=\"BM\"),T99,T100/$R98)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E98),IF(1+COUNTIF($L$13:OFFSET(L98,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L98,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E99<>-1,$R98>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R98=0,R98=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q98<>2),$E99=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G98<>0,ISNUMBER(G98)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),D99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(D100,1,0,$Q98-2)))","v":0},{"$f":"IF(OR($Q98<>2,AUTOEVENTO<>\"manual\",$E99>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L98&\"$\"","v":"1$"},null,{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),T99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(T100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),U99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(U100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),V99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(V100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),W99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(W100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),X99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(X100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),Y99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(Y100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),Z99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(Z100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),AA99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(AA100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),AB99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(AB100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),AC99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(AC100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),AD99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(AD100,1,0,$Q98-2)))","v":0},{"$f":"IF($Q98=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E98)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E98,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E98,0)))+IF(AND($E100<>\"\",$E100<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E100,0),AE99*$R98),SUMIF(OFFSET($R100,1,0,$Q98-2),($L98+1)&\"$\",OFFSET(AE100,1,0,$Q98-2)))","v":0}]
[{"$f":"OFFSET(A101,-3,0)+1","v":30},{"$f":"IF($Q101<>2,0,IF($R101=0,1,IF(E102>0,OFFSET(QCI!$M$13,SUBSTITUTE(E102,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E101,0))/$R101))","v":0},{"$f":"IF($Q101<>2,0,IF($R101=0,1,IF(E102>0,OFFSET(QCI!$N$13,SUBSTITUTE(E102,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E101,0))/$R101))","v":0},{"$f":"IF(AND($Q101=2,ACOMPANHAMENTO=\"BM\"),D102,D103/$R101)","v":{"$error":"#VALUE!"}},{"$f":"IF(A101<=ORÇAMENTO.MáximoListaCrono,MATCH(A101,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E102<>-1,$R101>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R101=0,R101=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q101<>2),$E102=0),\"Linha\",1-SUM(T101:AF101)))","v":"Linha"},{"$f":"IF($E102=0,OFFSET(ORÇAMENTO!O$15,$E101,0),IF($E102<>-1,OFFSET(QCI!$D$13,$E102,0),\"\"))","v":""},{"$f":"IF($E102=0,OFFSET(ORÇAMENTO!R$15,$E101,0),IF($E102<>-1,OFFSET(QCI!$G$13,$E102,0),\"\"))","v":""},null,null,{"$f":"IF($E102=0,OFFSET(ORÇAMENTO!C$15,$E101,0),1)","v":1},{"$f":"IF($E102=-1,0,IF(M$13<=$L101,IF(ISERROR(MATCH(M$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)),ROW($L$164)-ROW($L101)-1,MATCH(M$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)-1),0))","v":0},{"$f":"IF($E102=-1,0,IF(N$13<=$L101,IF(ISERROR(MATCH(N$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)),ROW($L$164)-ROW($L101)-1,MATCH(N$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)-1),0))","v":0},{"$f":"IF($E102=-1,0,IF(O$13<=$L101,IF(ISERROR(MATCH(O$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)),ROW($L$164)-ROW($L101)-1,MATCH(O$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)-1),0))","v":0},{"$f":"IF($E102=-1,0,IF(P$13<=$L101,IF(ISERROR(MATCH(P$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)),ROW($L$164)-ROW($L101)-1,MATCH(P$13,OFFSET($L101,1,0,ROW($L$164)-ROW($L101)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L101,0,1,,L101))","v":0},{"$f":"IF($E102=0,OFFSET(ORÇAMENTO!X$15,$E101,0),IF($E102<>-1,OFFSET(QCI!$O$13,$E102,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q101=2,ACOMPANHAMENTO=\"BM\"),T102,T103/$R101)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E101),IF(1+COUNTIF($L$13:OFFSET(L101,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L101,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E102<>-1,$R101>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R101=0,R101=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q101<>2),$E102=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G101<>0,ISNUMBER(G101)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),D102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(D103,1,0,$Q101-2)))","v":0},{"$f":"IF(OR($Q101<>2,AUTOEVENTO<>\"manual\",$E102>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L101&\"$\"","v":"1$"},null,{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),T102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(T103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),U102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(U103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),V102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(V103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),W102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(W103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),X102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(X103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),Y102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(Y103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),Z102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(Z103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),AA102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(AA103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),AB102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(AB103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),AC102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(AC103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),AD102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(AD103,1,0,$Q101-2)))","v":0},{"$f":"IF($Q101=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E101)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E101,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E101,0)))+IF(AND($E103<>\"\",$E103<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E103,0),AE102*$R101),SUMIF(OFFSET($R103,1,0,$Q101-2),($L101+1)&\"$\",OFFSET(AE103,1,0,$Q101-2)))","v":0}]
[{"$f":"OFFSET(A104,-3,0)+1","v":31},{"$f":"IF($Q104<>2,0,IF($R104=0,1,IF(E105>0,OFFSET(QCI!$M$13,SUBSTITUTE(E105,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E104,0))/$R104))","v":0},{"$f":"IF($Q104<>2,0,IF($R104=0,1,IF(E105>0,OFFSET(QCI!$N$13,SUBSTITUTE(E105,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E104,0))/$R104))","v":0},{"$f":"IF(AND($Q104=2,ACOMPANHAMENTO=\"BM\"),D105,D106/$R104)","v":{"$error":"#VALUE!"}},{"$f":"IF(A104<=ORÇAMENTO.MáximoListaCrono,MATCH(A104,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E105<>-1,$R104>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R104=0,R104=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q104<>2),$E105=0),\"Linha\",1-SUM(T104:AF104)))","v":"Linha"},{"$f":"IF($E105=0,OFFSET(ORÇAMENTO!O$15,$E104,0),IF($E105<>-1,OFFSET(QCI!$D$13,$E105,0),\"\"))","v":""},{"$f":"IF($E105=0,OFFSET(ORÇAMENTO!R$15,$E104,0),IF($E105<>-1,OFFSET(QCI!$G$13,$E105,0),\"\"))","v":""},null,null,{"$f":"IF($E105=0,OFFSET(ORÇAMENTO!C$15,$E104,0),1)","v":1},{"$f":"IF($E105=-1,0,IF(M$13<=$L104,IF(ISERROR(MATCH(M$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)),ROW($L$164)-ROW($L104)-1,MATCH(M$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)-1),0))","v":0},{"$f":"IF($E105=-1,0,IF(N$13<=$L104,IF(ISERROR(MATCH(N$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)),ROW($L$164)-ROW($L104)-1,MATCH(N$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)-1),0))","v":0},{"$f":"IF($E105=-1,0,IF(O$13<=$L104,IF(ISERROR(MATCH(O$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)),ROW($L$164)-ROW($L104)-1,MATCH(O$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)-1),0))","v":0},{"$f":"IF($E105=-1,0,IF(P$13<=$L104,IF(ISERROR(MATCH(P$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)),ROW($L$164)-ROW($L104)-1,MATCH(P$13,OFFSET($L104,1,0,ROW($L$164)-ROW($L104)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L104,0,1,,L104))","v":0},{"$f":"IF($E105=0,OFFSET(ORÇAMENTO!X$15,$E104,0),IF($E105<>-1,OFFSET(QCI!$O$13,$E105,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q104=2,ACOMPANHAMENTO=\"BM\"),T105,T106/$R104)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E104),IF(1+COUNTIF($L$13:OFFSET(L104,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L104,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E105<>-1,$R104>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R104=0,R104=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q104<>2),$E105=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G104<>0,ISNUMBER(G104)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),D105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(D106,1,0,$Q104-2)))","v":0},{"$f":"IF(OR($Q104<>2,AUTOEVENTO<>\"manual\",$E105>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L104&\"$\"","v":"1$"},null,{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),T105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(T106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),U105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(U106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),V105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(V106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),W105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(W106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),X105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(X106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),Y105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(Y106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),Z105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(Z106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),AA105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(AA106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),AB105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(AB106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),AC105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(AC106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),AD105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(AD106,1,0,$Q104-2)))","v":0},{"$f":"IF($Q104=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E104)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E104,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E104,0)))+IF(AND($E106<>\"\",$E106<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E106,0),AE105*$R104),SUMIF(OFFSET($R106,1,0,$Q104-2),($L104+1)&\"$\",OFFSET(AE106,1,0,$Q104-2)))","v":0}]
[{"$f":"OFFSET(A107,-3,0)+1","v":32},{"$f":"IF($Q107<>2,0,IF($R107=0,1,IF(E108>0,OFFSET(QCI!$M$13,SUBSTITUTE(E108,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E107,0))/$R107))","v":0},{"$f":"IF($Q107<>2,0,IF($R107=0,1,IF(E108>0,OFFSET(QCI!$N$13,SUBSTITUTE(E108,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E107,0))/$R107))","v":0},{"$f":"IF(AND($Q107=2,ACOMPANHAMENTO=\"BM\"),D108,D109/$R107)","v":{"$error":"#VALUE!"}},{"$f":"IF(A107<=ORÇAMENTO.MáximoListaCrono,MATCH(A107,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E108<>-1,$R107>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R107=0,R107=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q107<>2),$E108=0),\"Linha\",1-SUM(T107:AF107)))","v":"Linha"},{"$f":"IF($E108=0,OFFSET(ORÇAMENTO!O$15,$E107,0),IF($E108<>-1,OFFSET(QCI!$D$13,$E108,0),\"\"))","v":""},{"$f":"IF($E108=0,OFFSET(ORÇAMENTO!R$15,$E107,0),IF($E108<>-1,OFFSET(QCI!$G$13,$E108,0),\"\"))","v":""},null,null,{"$f":"IF($E108=0,OFFSET(ORÇAMENTO!C$15,$E107,0),1)","v":1},{"$f":"IF($E108=-1,0,IF(M$13<=$L107,IF(ISERROR(MATCH(M$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)),ROW($L$164)-ROW($L107)-1,MATCH(M$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)-1),0))","v":0},{"$f":"IF($E108=-1,0,IF(N$13<=$L107,IF(ISERROR(MATCH(N$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)),ROW($L$164)-ROW($L107)-1,MATCH(N$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)-1),0))","v":0},{"$f":"IF($E108=-1,0,IF(O$13<=$L107,IF(ISERROR(MATCH(O$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)),ROW($L$164)-ROW($L107)-1,MATCH(O$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)-1),0))","v":0},{"$f":"IF($E108=-1,0,IF(P$13<=$L107,IF(ISERROR(MATCH(P$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)),ROW($L$164)-ROW($L107)-1,MATCH(P$13,OFFSET($L107,1,0,ROW($L$164)-ROW($L107)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L107,0,1,,L107))","v":0},{"$f":"IF($E108=0,OFFSET(ORÇAMENTO!X$15,$E107,0),IF($E108<>-1,OFFSET(QCI!$O$13,$E108,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q107=2,ACOMPANHAMENTO=\"BM\"),T108,T109/$R107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E107),IF(1+COUNTIF($L$13:OFFSET(L107,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L107,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E108<>-1,$R107>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R107=0,R107=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q107<>2),$E108=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G107<>0,ISNUMBER(G107)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),D108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(D109,1,0,$Q107-2)))","v":0},{"$f":"IF(OR($Q107<>2,AUTOEVENTO<>\"manual\",$E108>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L107&\"$\"","v":"1$"},null,{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),T108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(T109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),U108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(U109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),V108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(V109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),W108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(W109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),X108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(X109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),Y108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(Y109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),Z108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(Z109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),AA108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(AA109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),AB108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(AB109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),AC108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(AC109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),AD108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(AD109,1,0,$Q107-2)))","v":0},{"$f":"IF($Q107=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E107)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E107,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E107,0)))+IF(AND($E109<>\"\",$E109<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E109,0),AE108*$R107),SUMIF(OFFSET($R109,1,0,$Q107-2),($L107+1)&\"$\",OFFSET(AE109,1,0,$Q107-2)))","v":0}]
[{"$f":"OFFSET(A110,-3,0)+1","v":33},{"$f":"IF($Q110<>2,0,IF($R110=0,1,IF(E111>0,OFFSET(QCI!$M$13,SUBSTITUTE(E111,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E110,0))/$R110))","v":0},{"$f":"IF($Q110<>2,0,IF($R110=0,1,IF(E111>0,OFFSET(QCI!$N$13,SUBSTITUTE(E111,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E110,0))/$R110))","v":0},{"$f":"IF(AND($Q110=2,ACOMPANHAMENTO=\"BM\"),D111,D112/$R110)","v":{"$error":"#VALUE!"}},{"$f":"IF(A110<=ORÇAMENTO.MáximoListaCrono,MATCH(A110,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E111<>-1,$R110>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R110=0,R110=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q110<>2),$E111=0),\"Linha\",1-SUM(T110:AF110)))","v":"Linha"},{"$f":"IF($E111=0,OFFSET(ORÇAMENTO!O$15,$E110,0),IF($E111<>-1,OFFSET(QCI!$D$13,$E111,0),\"\"))","v":""},{"$f":"IF($E111=0,OFFSET(ORÇAMENTO!R$15,$E110,0),IF($E111<>-1,OFFSET(QCI!$G$13,$E111,0),\"\"))","v":""},null,null,{"$f":"IF($E111=0,OFFSET(ORÇAMENTO!C$15,$E110,0),1)","v":1},{"$f":"IF($E111=-1,0,IF(M$13<=$L110,IF(ISERROR(MATCH(M$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)),ROW($L$164)-ROW($L110)-1,MATCH(M$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)-1),0))","v":0},{"$f":"IF($E111=-1,0,IF(N$13<=$L110,IF(ISERROR(MATCH(N$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)),ROW($L$164)-ROW($L110)-1,MATCH(N$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)-1),0))","v":0},{"$f":"IF($E111=-1,0,IF(O$13<=$L110,IF(ISERROR(MATCH(O$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)),ROW($L$164)-ROW($L110)-1,MATCH(O$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)-1),0))","v":0},{"$f":"IF($E111=-1,0,IF(P$13<=$L110,IF(ISERROR(MATCH(P$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)),ROW($L$164)-ROW($L110)-1,MATCH(P$13,OFFSET($L110,1,0,ROW($L$164)-ROW($L110)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L110,0,1,,L110))","v":0},{"$f":"IF($E111=0,OFFSET(ORÇAMENTO!X$15,$E110,0),IF($E111<>-1,OFFSET(QCI!$O$13,$E111,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q110=2,ACOMPANHAMENTO=\"BM\"),T111,T112/$R110)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E110),IF(1+COUNTIF($L$13:OFFSET(L110,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L110,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E111<>-1,$R110>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R110=0,R110=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q110<>2),$E111=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G110<>0,ISNUMBER(G110)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),D111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(D112,1,0,$Q110-2)))","v":0},{"$f":"IF(OR($Q110<>2,AUTOEVENTO<>\"manual\",$E111>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L110&\"$\"","v":"1$"},null,{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),T111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(T112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),U111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(U112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),V111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(V112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),W111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(W112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),X111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(X112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),Y111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(Y112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),Z111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(Z112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),AA111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(AA112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),AB111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(AB112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),AC111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(AC112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),AD111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(AD112,1,0,$Q110-2)))","v":0},{"$f":"IF($Q110=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E110)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E110,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E110,0)))+IF(AND($E112<>\"\",$E112<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E112,0),AE111*$R110),SUMIF(OFFSET($R112,1,0,$Q110-2),($L110+1)&\"$\",OFFSET(AE112,1,0,$Q110-2)))","v":0}]
[{"$f":"OFFSET(A113,-3,0)+1","v":34},{"$f":"IF($Q113<>2,0,IF($R113=0,1,IF(E114>0,OFFSET(QCI!$M$13,SUBSTITUTE(E114,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E113,0))/$R113))","v":0},{"$f":"IF($Q113<>2,0,IF($R113=0,1,IF(E114>0,OFFSET(QCI!$N$13,SUBSTITUTE(E114,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E113,0))/$R113))","v":0},{"$f":"IF(AND($Q113=2,ACOMPANHAMENTO=\"BM\"),D114,D115/$R113)","v":{"$error":"#VALUE!"}},{"$f":"IF(A113<=ORÇAMENTO.MáximoListaCrono,MATCH(A113,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E114<>-1,$R113>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R113=0,R113=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q113<>2),$E114=0),\"Linha\",1-SUM(T113:AF113)))","v":"Linha"},{"$f":"IF($E114=0,OFFSET(ORÇAMENTO!O$15,$E113,0),IF($E114<>-1,OFFSET(QCI!$D$13,$E114,0),\"\"))","v":""},{"$f":"IF($E114=0,OFFSET(ORÇAMENTO!R$15,$E113,0),IF($E114<>-1,OFFSET(QCI!$G$13,$E114,0),\"\"))","v":""},null,null,{"$f":"IF($E114=0,OFFSET(ORÇAMENTO!C$15,$E113,0),1)","v":1},{"$f":"IF($E114=-1,0,IF(M$13<=$L113,IF(ISERROR(MATCH(M$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)),ROW($L$164)-ROW($L113)-1,MATCH(M$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)-1),0))","v":0},{"$f":"IF($E114=-1,0,IF(N$13<=$L113,IF(ISERROR(MATCH(N$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)),ROW($L$164)-ROW($L113)-1,MATCH(N$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)-1),0))","v":0},{"$f":"IF($E114=-1,0,IF(O$13<=$L113,IF(ISERROR(MATCH(O$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)),ROW($L$164)-ROW($L113)-1,MATCH(O$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)-1),0))","v":0},{"$f":"IF($E114=-1,0,IF(P$13<=$L113,IF(ISERROR(MATCH(P$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)),ROW($L$164)-ROW($L113)-1,MATCH(P$13,OFFSET($L113,1,0,ROW($L$164)-ROW($L113)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L113,0,1,,L113))","v":0},{"$f":"IF($E114=0,OFFSET(ORÇAMENTO!X$15,$E113,0),IF($E114<>-1,OFFSET(QCI!$O$13,$E114,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q113=2,ACOMPANHAMENTO=\"BM\"),T114,T115/$R113)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E113),IF(1+COUNTIF($L$13:OFFSET(L113,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L113,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E114<>-1,$R113>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R113=0,R113=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q113<>2),$E114=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G113<>0,ISNUMBER(G113)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),D114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(D115,1,0,$Q113-2)))","v":0},{"$f":"IF(OR($Q113<>2,AUTOEVENTO<>\"manual\",$E114>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L113&\"$\"","v":"1$"},null,{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),T114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(T115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),U114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(U115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),V114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(V115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),W114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(W115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),X114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(X115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),Y114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(Y115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),Z114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(Z115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),AA114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(AA115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),AB114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(AB115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),AC114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(AC115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),AD114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(AD115,1,0,$Q113-2)))","v":0},{"$f":"IF($Q113=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E113)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E113,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E113,0)))+IF(AND($E115<>\"\",$E115<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E115,0),AE114*$R113),SUMIF(OFFSET($R115,1,0,$Q113-2),($L113+1)&\"$\",OFFSET(AE115,1,0,$Q113-2)))","v":0}]
[{"$f":"OFFSET(A116,-3,0)+1","v":35},{"$f":"IF($Q116<>2,0,IF($R116=0,1,IF(E117>0,OFFSET(QCI!$M$13,SUBSTITUTE(E117,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E116,0))/$R116))","v":0},{"$f":"IF($Q116<>2,0,IF($R116=0,1,IF(E117>0,OFFSET(QCI!$N$13,SUBSTITUTE(E117,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E116,0))/$R116))","v":0},{"$f":"IF(AND($Q116=2,ACOMPANHAMENTO=\"BM\"),D117,D118/$R116)","v":{"$error":"#VALUE!"}},{"$f":"IF(A116<=ORÇAMENTO.MáximoListaCrono,MATCH(A116,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E117<>-1,$R116>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R116=0,R116=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q116<>2),$E117=0),\"Linha\",1-SUM(T116:AF116)))","v":"Linha"},{"$f":"IF($E117=0,OFFSET(ORÇAMENTO!O$15,$E116,0),IF($E117<>-1,OFFSET(QCI!$D$13,$E117,0),\"\"))","v":""},{"$f":"IF($E117=0,OFFSET(ORÇAMENTO!R$15,$E116,0),IF($E117<>-1,OFFSET(QCI!$G$13,$E117,0),\"\"))","v":""},null,null,{"$f":"IF($E117=0,OFFSET(ORÇAMENTO!C$15,$E116,0),1)","v":1},{"$f":"IF($E117=-1,0,IF(M$13<=$L116,IF(ISERROR(MATCH(M$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)),ROW($L$164)-ROW($L116)-1,MATCH(M$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)-1),0))","v":0},{"$f":"IF($E117=-1,0,IF(N$13<=$L116,IF(ISERROR(MATCH(N$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)),ROW($L$164)-ROW($L116)-1,MATCH(N$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)-1),0))","v":0},{"$f":"IF($E117=-1,0,IF(O$13<=$L116,IF(ISERROR(MATCH(O$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)),ROW($L$164)-ROW($L116)-1,MATCH(O$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)-1),0))","v":0},{"$f":"IF($E117=-1,0,IF(P$13<=$L116,IF(ISERROR(MATCH(P$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)),ROW($L$164)-ROW($L116)-1,MATCH(P$13,OFFSET($L116,1,0,ROW($L$164)-ROW($L116)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L116,0,1,,L116))","v":0},{"$f":"IF($E117=0,OFFSET(ORÇAMENTO!X$15,$E116,0),IF($E117<>-1,OFFSET(QCI!$O$13,$E117,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q116=2,ACOMPANHAMENTO=\"BM\"),T117,T118/$R116)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E116),IF(1+COUNTIF($L$13:OFFSET(L116,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L116,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E117<>-1,$R116>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R116=0,R116=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q116<>2),$E117=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G116<>0,ISNUMBER(G116)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),D117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(D118,1,0,$Q116-2)))","v":0},{"$f":"IF(OR($Q116<>2,AUTOEVENTO<>\"manual\",$E117>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L116&\"$\"","v":"1$"},null,{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),T117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(T118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),U117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(U118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),V117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(V118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),W117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(W118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),X117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(X118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),Y117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(Y118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),Z117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(Z118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),AA117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(AA118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),AB117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(AB118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),AC117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(AC118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),AD117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(AD118,1,0,$Q116-2)))","v":0},{"$f":"IF($Q116=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E116)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E116,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E116,0)))+IF(AND($E118<>\"\",$E118<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E118,0),AE117*$R116),SUMIF(OFFSET($R118,1,0,$Q116-2),($L116+1)&\"$\",OFFSET(AE118,1,0,$Q116-2)))","v":0}]
[{"$f":"OFFSET(A119,-3,0)+1","v":36},{"$f":"IF($Q119<>2,0,IF($R119=0,1,IF(E120>0,OFFSET(QCI!$M$13,SUBSTITUTE(E120,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E119,0))/$R119))","v":0},{"$f":"IF($Q119<>2,0,IF($R119=0,1,IF(E120>0,OFFSET(QCI!$N$13,SUBSTITUTE(E120,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E119,0))/$R119))","v":0},{"$f":"IF(AND($Q119=2,ACOMPANHAMENTO=\"BM\"),D120,D121/$R119)","v":{"$error":"#VALUE!"}},{"$f":"IF(A119<=ORÇAMENTO.MáximoListaCrono,MATCH(A119,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E120<>-1,$R119>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R119=0,R119=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q119<>2),$E120=0),\"Linha\",1-SUM(T119:AF119)))","v":"Linha"},{"$f":"IF($E120=0,OFFSET(ORÇAMENTO!O$15,$E119,0),IF($E120<>-1,OFFSET(QCI!$D$13,$E120,0),\"\"))","v":""},{"$f":"IF($E120=0,OFFSET(ORÇAMENTO!R$15,$E119,0),IF($E120<>-1,OFFSET(QCI!$G$13,$E120,0),\"\"))","v":""},null,null,{"$f":"IF($E120=0,OFFSET(ORÇAMENTO!C$15,$E119,0),1)","v":1},{"$f":"IF($E120=-1,0,IF(M$13<=$L119,IF(ISERROR(MATCH(M$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)),ROW($L$164)-ROW($L119)-1,MATCH(M$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)-1),0))","v":0},{"$f":"IF($E120=-1,0,IF(N$13<=$L119,IF(ISERROR(MATCH(N$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)),ROW($L$164)-ROW($L119)-1,MATCH(N$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)-1),0))","v":0},{"$f":"IF($E120=-1,0,IF(O$13<=$L119,IF(ISERROR(MATCH(O$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)),ROW($L$164)-ROW($L119)-1,MATCH(O$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)-1),0))","v":0},{"$f":"IF($E120=-1,0,IF(P$13<=$L119,IF(ISERROR(MATCH(P$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)),ROW($L$164)-ROW($L119)-1,MATCH(P$13,OFFSET($L119,1,0,ROW($L$164)-ROW($L119)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L119,0,1,,L119))","v":0},{"$f":"IF($E120=0,OFFSET(ORÇAMENTO!X$15,$E119,0),IF($E120<>-1,OFFSET(QCI!$O$13,$E120,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q119=2,ACOMPANHAMENTO=\"BM\"),T120,T121/$R119)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E119),IF(1+COUNTIF($L$13:OFFSET(L119,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L119,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E120<>-1,$R119>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R119=0,R119=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q119<>2),$E120=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G119<>0,ISNUMBER(G119)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),D120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(D121,1,0,$Q119-2)))","v":0},{"$f":"IF(OR($Q119<>2,AUTOEVENTO<>\"manual\",$E120>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L119&\"$\"","v":"1$"},null,{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),T120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(T121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),U120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(U121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),V120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(V121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),W120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(W121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),X120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(X121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),Y120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(Y121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),Z120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(Z121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),AA120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(AA121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),AB120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(AB121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),AC120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(AC121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),AD120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(AD121,1,0,$Q119-2)))","v":0},{"$f":"IF($Q119=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E119)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E119,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E119,0)))+IF(AND($E121<>\"\",$E121<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E121,0),AE120*$R119),SUMIF(OFFSET($R121,1,0,$Q119-2),($L119+1)&\"$\",OFFSET(AE121,1,0,$Q119-2)))","v":0}]
[{"$f":"OFFSET(A122,-3,0)+1","v":37},{"$f":"IF($Q122<>2,0,IF($R122=0,1,IF(E123>0,OFFSET(QCI!$M$13,SUBSTITUTE(E123,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E122,0))/$R122))","v":0},{"$f":"IF($Q122<>2,0,IF($R122=0,1,IF(E123>0,OFFSET(QCI!$N$13,SUBSTITUTE(E123,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E122,0))/$R122))","v":0},{"$f":"IF(AND($Q122=2,ACOMPANHAMENTO=\"BM\"),D123,D124/$R122)","v":{"$error":"#VALUE!"}},{"$f":"IF(A122<=ORÇAMENTO.MáximoListaCrono,MATCH(A122,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E123<>-1,$R122>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R122=0,R122=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q122<>2),$E123=0),\"Linha\",1-SUM(T122:AF122)))","v":"Linha"},{"$f":"IF($E123=0,OFFSET(ORÇAMENTO!O$15,$E122,0),IF($E123<>-1,OFFSET(QCI!$D$13,$E123,0),\"\"))","v":""},{"$f":"IF($E123=0,OFFSET(ORÇAMENTO!R$15,$E122,0),IF($E123<>-1,OFFSET(QCI!$G$13,$E123,0),\"\"))","v":""},null,null,{"$f":"IF($E123=0,OFFSET(ORÇAMENTO!C$15,$E122,0),1)","v":1},{"$f":"IF($E123=-1,0,IF(M$13<=$L122,IF(ISERROR(MATCH(M$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)),ROW($L$164)-ROW($L122)-1,MATCH(M$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)-1),0))","v":0},{"$f":"IF($E123=-1,0,IF(N$13<=$L122,IF(ISERROR(MATCH(N$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)),ROW($L$164)-ROW($L122)-1,MATCH(N$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)-1),0))","v":0},{"$f":"IF($E123=-1,0,IF(O$13<=$L122,IF(ISERROR(MATCH(O$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)),ROW($L$164)-ROW($L122)-1,MATCH(O$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)-1),0))","v":0},{"$f":"IF($E123=-1,0,IF(P$13<=$L122,IF(ISERROR(MATCH(P$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)),ROW($L$164)-ROW($L122)-1,MATCH(P$13,OFFSET($L122,1,0,ROW($L$164)-ROW($L122)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L122,0,1,,L122))","v":0},{"$f":"IF($E123=0,OFFSET(ORÇAMENTO!X$15,$E122,0),IF($E123<>-1,OFFSET(QCI!$O$13,$E123,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q122=2,ACOMPANHAMENTO=\"BM\"),T123,T124/$R122)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E122),IF(1+COUNTIF($L$13:OFFSET(L122,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L122,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E123<>-1,$R122>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R122=0,R122=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q122<>2),$E123=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G122<>0,ISNUMBER(G122)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),D123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(D124,1,0,$Q122-2)))","v":0},{"$f":"IF(OR($Q122<>2,AUTOEVENTO<>\"manual\",$E123>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L122&\"$\"","v":"1$"},null,{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),T123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(T124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),U123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(U124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),V123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(V124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),W123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(W124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),X123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(X124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),Y123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(Y124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),Z123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(Z124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),AA123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(AA124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),AB123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(AB124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),AC123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(AC124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),AD123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(AD124,1,0,$Q122-2)))","v":0},{"$f":"IF($Q122=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E122)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E122,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E122,0)))+IF(AND($E124<>\"\",$E124<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E124,0),AE123*$R122),SUMIF(OFFSET($R124,1,0,$Q122-2),($L122+1)&\"$\",OFFSET(AE124,1,0,$Q122-2)))","v":0}]
[{"$f":"OFFSET(A125,-3,0)+1","v":38},{"$f":"IF($Q125<>2,0,IF($R125=0,1,IF(E126>0,OFFSET(QCI!$M$13,SUBSTITUTE(E126,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E125,0))/$R125))","v":0},{"$f":"IF($Q125<>2,0,IF($R125=0,1,IF(E126>0,OFFSET(QCI!$N$13,SUBSTITUTE(E126,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E125,0))/$R125))","v":0},{"$f":"IF(AND($Q125=2,ACOMPANHAMENTO=\"BM\"),D126,D127/$R125)","v":{"$error":"#VALUE!"}},{"$f":"IF(A125<=ORÇAMENTO.MáximoListaCrono,MATCH(A125,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E126<>-1,$R125>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R125=0,R125=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q125<>2),$E126=0),\"Linha\",1-SUM(T125:AF125)))","v":"Linha"},{"$f":"IF($E126=0,OFFSET(ORÇAMENTO!O$15,$E125,0),IF($E126<>-1,OFFSET(QCI!$D$13,$E126,0),\"\"))","v":""},{"$f":"IF($E126=0,OFFSET(ORÇAMENTO!R$15,$E125,0),IF($E126<>-1,OFFSET(QCI!$G$13,$E126,0),\"\"))","v":""},null,null,{"$f":"IF($E126=0,OFFSET(ORÇAMENTO!C$15,$E125,0),1)","v":1},{"$f":"IF($E126=-1,0,IF(M$13<=$L125,IF(ISERROR(MATCH(M$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)),ROW($L$164)-ROW($L125)-1,MATCH(M$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)-1),0))","v":0},{"$f":"IF($E126=-1,0,IF(N$13<=$L125,IF(ISERROR(MATCH(N$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)),ROW($L$164)-ROW($L125)-1,MATCH(N$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)-1),0))","v":0},{"$f":"IF($E126=-1,0,IF(O$13<=$L125,IF(ISERROR(MATCH(O$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)),ROW($L$164)-ROW($L125)-1,MATCH(O$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)-1),0))","v":0},{"$f":"IF($E126=-1,0,IF(P$13<=$L125,IF(ISERROR(MATCH(P$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)),ROW($L$164)-ROW($L125)-1,MATCH(P$13,OFFSET($L125,1,0,ROW($L$164)-ROW($L125)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L125,0,1,,L125))","v":0},{"$f":"IF($E126=0,OFFSET(ORÇAMENTO!X$15,$E125,0),IF($E126<>-1,OFFSET(QCI!$O$13,$E126,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q125=2,ACOMPANHAMENTO=\"BM\"),T126,T127/$R125)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E125),IF(1+COUNTIF($L$13:OFFSET(L125,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L125,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E126<>-1,$R125>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R125=0,R125=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q125<>2),$E126=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G125<>0,ISNUMBER(G125)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),D126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(D127,1,0,$Q125-2)))","v":0},{"$f":"IF(OR($Q125<>2,AUTOEVENTO<>\"manual\",$E126>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L125&\"$\"","v":"1$"},null,{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),T126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(T127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),U126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(U127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),V126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(V127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),W126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(W127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),X126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(X127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),Y126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(Y127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),Z126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(Z127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),AA126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(AA127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),AB126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(AB127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),AC126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(AC127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),AD126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(AD127,1,0,$Q125-2)))","v":0},{"$f":"IF($Q125=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E125)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E125,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E125,0)))+IF(AND($E127<>\"\",$E127<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E127,0),AE126*$R125),SUMIF(OFFSET($R127,1,0,$Q125-2),($L125+1)&\"$\",OFFSET(AE127,1,0,$Q125-2)))","v":0}]
[{"$f":"OFFSET(A128,-3,0)+1","v":39},{"$f":"IF($Q128<>2,0,IF($R128=0,1,IF(E129>0,OFFSET(QCI!$M$13,SUBSTITUTE(E129,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E128,0))/$R128))","v":0},{"$f":"IF($Q128<>2,0,IF($R128=0,1,IF(E129>0,OFFSET(QCI!$N$13,SUBSTITUTE(E129,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E128,0))/$R128))","v":0},{"$f":"IF(AND($Q128=2,ACOMPANHAMENTO=\"BM\"),D129,D130/$R128)","v":{"$error":"#VALUE!"}},{"$f":"IF(A128<=ORÇAMENTO.MáximoListaCrono,MATCH(A128,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E129<>-1,$R128>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R128=0,R128=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q128<>2),$E129=0),\"Linha\",1-SUM(T128:AF128)))","v":"Linha"},{"$f":"IF($E129=0,OFFSET(ORÇAMENTO!O$15,$E128,0),IF($E129<>-1,OFFSET(QCI!$D$13,$E129,0),\"\"))","v":""},{"$f":"IF($E129=0,OFFSET(ORÇAMENTO!R$15,$E128,0),IF($E129<>-1,OFFSET(QCI!$G$13,$E129,0),\"\"))","v":""},null,null,{"$f":"IF($E129=0,OFFSET(ORÇAMENTO!C$15,$E128,0),1)","v":1},{"$f":"IF($E129=-1,0,IF(M$13<=$L128,IF(ISERROR(MATCH(M$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)),ROW($L$164)-ROW($L128)-1,MATCH(M$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)-1),0))","v":0},{"$f":"IF($E129=-1,0,IF(N$13<=$L128,IF(ISERROR(MATCH(N$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)),ROW($L$164)-ROW($L128)-1,MATCH(N$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)-1),0))","v":0},{"$f":"IF($E129=-1,0,IF(O$13<=$L128,IF(ISERROR(MATCH(O$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)),ROW($L$164)-ROW($L128)-1,MATCH(O$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)-1),0))","v":0},{"$f":"IF($E129=-1,0,IF(P$13<=$L128,IF(ISERROR(MATCH(P$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)),ROW($L$164)-ROW($L128)-1,MATCH(P$13,OFFSET($L128,1,0,ROW($L$164)-ROW($L128)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L128,0,1,,L128))","v":0},{"$f":"IF($E129=0,OFFSET(ORÇAMENTO!X$15,$E128,0),IF($E129<>-1,OFFSET(QCI!$O$13,$E129,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q128=2,ACOMPANHAMENTO=\"BM\"),T129,T130/$R128)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E128),IF(1+COUNTIF($L$13:OFFSET(L128,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L128,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E129<>-1,$R128>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R128=0,R128=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q128<>2),$E129=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G128<>0,ISNUMBER(G128)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),D129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(D130,1,0,$Q128-2)))","v":0},{"$f":"IF(OR($Q128<>2,AUTOEVENTO<>\"manual\",$E129>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L128&\"$\"","v":"1$"},null,{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),T129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(T130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),U129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(U130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),V129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(V130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),W129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(W130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),X129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(X130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),Y129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(Y130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),Z129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(Z130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),AA129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(AA130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),AB129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(AB130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),AC129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(AC130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),AD129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(AD130,1,0,$Q128-2)))","v":0},{"$f":"IF($Q128=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E128)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E128,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E128,0)))+IF(AND($E130<>\"\",$E130<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E130,0),AE129*$R128),SUMIF(OFFSET($R130,1,0,$Q128-2),($L128+1)&\"$\",OFFSET(AE130,1,0,$Q128-2)))","v":0}]
[{"$f":"OFFSET(A131,-3,0)+1","v":40},{"$f":"IF($Q131<>2,0,IF($R131=0,1,IF(E132>0,OFFSET(QCI!$M$13,SUBSTITUTE(E132,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E131,0))/$R131))","v":0},{"$f":"IF($Q131<>2,0,IF($R131=0,1,IF(E132>0,OFFSET(QCI!$N$13,SUBSTITUTE(E132,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E131,0))/$R131))","v":0},{"$f":"IF(AND($Q131=2,ACOMPANHAMENTO=\"BM\"),D132,D133/$R131)","v":{"$error":"#VALUE!"}},{"$f":"IF(A131<=ORÇAMENTO.MáximoListaCrono,MATCH(A131,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E132<>-1,$R131>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R131=0,R131=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q131<>2),$E132=0),\"Linha\",1-SUM(T131:AF131)))","v":"Linha"},{"$f":"IF($E132=0,OFFSET(ORÇAMENTO!O$15,$E131,0),IF($E132<>-1,OFFSET(QCI!$D$13,$E132,0),\"\"))","v":""},{"$f":"IF($E132=0,OFFSET(ORÇAMENTO!R$15,$E131,0),IF($E132<>-1,OFFSET(QCI!$G$13,$E132,0),\"\"))","v":""},null,null,{"$f":"IF($E132=0,OFFSET(ORÇAMENTO!C$15,$E131,0),1)","v":1},{"$f":"IF($E132=-1,0,IF(M$13<=$L131,IF(ISERROR(MATCH(M$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)),ROW($L$164)-ROW($L131)-1,MATCH(M$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)-1),0))","v":0},{"$f":"IF($E132=-1,0,IF(N$13<=$L131,IF(ISERROR(MATCH(N$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)),ROW($L$164)-ROW($L131)-1,MATCH(N$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)-1),0))","v":0},{"$f":"IF($E132=-1,0,IF(O$13<=$L131,IF(ISERROR(MATCH(O$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)),ROW($L$164)-ROW($L131)-1,MATCH(O$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)-1),0))","v":0},{"$f":"IF($E132=-1,0,IF(P$13<=$L131,IF(ISERROR(MATCH(P$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)),ROW($L$164)-ROW($L131)-1,MATCH(P$13,OFFSET($L131,1,0,ROW($L$164)-ROW($L131)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L131,0,1,,L131))","v":0},{"$f":"IF($E132=0,OFFSET(ORÇAMENTO!X$15,$E131,0),IF($E132<>-1,OFFSET(QCI!$O$13,$E132,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q131=2,ACOMPANHAMENTO=\"BM\"),T132,T133/$R131)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E131),IF(1+COUNTIF($L$13:OFFSET(L131,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L131,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E132<>-1,$R131>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R131=0,R131=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q131<>2),$E132=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G131<>0,ISNUMBER(G131)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),D132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(D133,1,0,$Q131-2)))","v":0},{"$f":"IF(OR($Q131<>2,AUTOEVENTO<>\"manual\",$E132>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L131&\"$\"","v":"1$"},null,{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),T132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(T133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),U132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(U133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),V132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(V133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),W132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(W133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),X132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(X133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),Y132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(Y133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),Z132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(Z133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),AA132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(AA133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),AB132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(AB133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),AC132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(AC133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),AD132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(AD133,1,0,$Q131-2)))","v":0},{"$f":"IF($Q131=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E131)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E131,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E131,0)))+IF(AND($E133<>\"\",$E133<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E133,0),AE132*$R131),SUMIF(OFFSET($R133,1,0,$Q131-2),($L131+1)&\"$\",OFFSET(AE133,1,0,$Q131-2)))","v":0}]
[{"$f":"OFFSET(A134,-3,0)+1","v":41},{"$f":"IF($Q134<>2,0,IF($R134=0,1,IF(E135>0,OFFSET(QCI!$M$13,SUBSTITUTE(E135,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E134,0))/$R134))","v":0},{"$f":"IF($Q134<>2,0,IF($R134=0,1,IF(E135>0,OFFSET(QCI!$N$13,SUBSTITUTE(E135,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E134,0))/$R134))","v":0},{"$f":"IF(AND($Q134=2,ACOMPANHAMENTO=\"BM\"),D135,D136/$R134)","v":{"$error":"#VALUE!"}},{"$f":"IF(A134<=ORÇAMENTO.MáximoListaCrono,MATCH(A134,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E135<>-1,$R134>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R134=0,R134=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q134<>2),$E135=0),\"Linha\",1-SUM(T134:AF134)))","v":"Linha"},{"$f":"IF($E135=0,OFFSET(ORÇAMENTO!O$15,$E134,0),IF($E135<>-1,OFFSET(QCI!$D$13,$E135,0),\"\"))","v":""},{"$f":"IF($E135=0,OFFSET(ORÇAMENTO!R$15,$E134,0),IF($E135<>-1,OFFSET(QCI!$G$13,$E135,0),\"\"))","v":""},null,null,{"$f":"IF($E135=0,OFFSET(ORÇAMENTO!C$15,$E134,0),1)","v":1},{"$f":"IF($E135=-1,0,IF(M$13<=$L134,IF(ISERROR(MATCH(M$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)),ROW($L$164)-ROW($L134)-1,MATCH(M$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)-1),0))","v":0},{"$f":"IF($E135=-1,0,IF(N$13<=$L134,IF(ISERROR(MATCH(N$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)),ROW($L$164)-ROW($L134)-1,MATCH(N$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)-1),0))","v":0},{"$f":"IF($E135=-1,0,IF(O$13<=$L134,IF(ISERROR(MATCH(O$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)),ROW($L$164)-ROW($L134)-1,MATCH(O$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)-1),0))","v":0},{"$f":"IF($E135=-1,0,IF(P$13<=$L134,IF(ISERROR(MATCH(P$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)),ROW($L$164)-ROW($L134)-1,MATCH(P$13,OFFSET($L134,1,0,ROW($L$164)-ROW($L134)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L134,0,1,,L134))","v":0},{"$f":"IF($E135=0,OFFSET(ORÇAMENTO!X$15,$E134,0),IF($E135<>-1,OFFSET(QCI!$O$13,$E135,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q134=2,ACOMPANHAMENTO=\"BM\"),T135,T136/$R134)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E134),IF(1+COUNTIF($L$13:OFFSET(L134,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L134,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E135<>-1,$R134>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R134=0,R134=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q134<>2),$E135=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G134<>0,ISNUMBER(G134)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),D135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(D136,1,0,$Q134-2)))","v":0},{"$f":"IF(OR($Q134<>2,AUTOEVENTO<>\"manual\",$E135>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L134&\"$\"","v":"1$"},null,{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),T135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(T136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),U135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(U136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),V135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(V136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),W135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(W136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),X135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(X136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),Y135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(Y136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),Z135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(Z136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),AA135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(AA136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),AB135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(AB136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),AC135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(AC136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),AD135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(AD136,1,0,$Q134-2)))","v":0},{"$f":"IF($Q134=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E134)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E134,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E134,0)))+IF(AND($E136<>\"\",$E136<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E136,0),AE135*$R134),SUMIF(OFFSET($R136,1,0,$Q134-2),($L134+1)&\"$\",OFFSET(AE136,1,0,$Q134-2)))","v":0}]
[{"$f":"OFFSET(A137,-3,0)+1","v":42},{"$f":"IF($Q137<>2,0,IF($R137=0,1,IF(E138>0,OFFSET(QCI!$M$13,SUBSTITUTE(E138,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E137,0))/$R137))","v":0},{"$f":"IF($Q137<>2,0,IF($R137=0,1,IF(E138>0,OFFSET(QCI!$N$13,SUBSTITUTE(E138,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E137,0))/$R137))","v":0},{"$f":"IF(AND($Q137=2,ACOMPANHAMENTO=\"BM\"),D138,D139/$R137)","v":{"$error":"#VALUE!"}},{"$f":"IF(A137<=ORÇAMENTO.MáximoListaCrono,MATCH(A137,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E138<>-1,$R137>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R137=0,R137=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q137<>2),$E138=0),\"Linha\",1-SUM(T137:AF137)))","v":"Linha"},{"$f":"IF($E138=0,OFFSET(ORÇAMENTO!O$15,$E137,0),IF($E138<>-1,OFFSET(QCI!$D$13,$E138,0),\"\"))","v":""},{"$f":"IF($E138=0,OFFSET(ORÇAMENTO!R$15,$E137,0),IF($E138<>-1,OFFSET(QCI!$G$13,$E138,0),\"\"))","v":""},null,null,{"$f":"IF($E138=0,OFFSET(ORÇAMENTO!C$15,$E137,0),1)","v":1},{"$f":"IF($E138=-1,0,IF(M$13<=$L137,IF(ISERROR(MATCH(M$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)),ROW($L$164)-ROW($L137)-1,MATCH(M$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)-1),0))","v":0},{"$f":"IF($E138=-1,0,IF(N$13<=$L137,IF(ISERROR(MATCH(N$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)),ROW($L$164)-ROW($L137)-1,MATCH(N$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)-1),0))","v":0},{"$f":"IF($E138=-1,0,IF(O$13<=$L137,IF(ISERROR(MATCH(O$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)),ROW($L$164)-ROW($L137)-1,MATCH(O$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)-1),0))","v":0},{"$f":"IF($E138=-1,0,IF(P$13<=$L137,IF(ISERROR(MATCH(P$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)),ROW($L$164)-ROW($L137)-1,MATCH(P$13,OFFSET($L137,1,0,ROW($L$164)-ROW($L137)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L137,0,1,,L137))","v":0},{"$f":"IF($E138=0,OFFSET(ORÇAMENTO!X$15,$E137,0),IF($E138<>-1,OFFSET(QCI!$O$13,$E138,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q137=2,ACOMPANHAMENTO=\"BM\"),T138,T139/$R137)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E137),IF(1+COUNTIF($L$13:OFFSET(L137,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L137,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E138<>-1,$R137>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R137=0,R137=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q137<>2),$E138=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G137<>0,ISNUMBER(G137)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),D138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(D139,1,0,$Q137-2)))","v":0},{"$f":"IF(OR($Q137<>2,AUTOEVENTO<>\"manual\",$E138>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L137&\"$\"","v":"1$"},null,{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),T138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(T139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),U138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(U139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),V138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(V139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),W138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(W139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),X138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(X139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),Y138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(Y139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),Z138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(Z139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),AA138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(AA139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),AB138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(AB139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),AC138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(AC139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),AD138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(AD139,1,0,$Q137-2)))","v":0},{"$f":"IF($Q137=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E137)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E137,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E137,0)))+IF(AND($E139<>\"\",$E139<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E139,0),AE138*$R137),SUMIF(OFFSET($R139,1,0,$Q137-2),($L137+1)&\"$\",OFFSET(AE139,1,0,$Q137-2)))","v":0}]
[{"$f":"OFFSET(A140,-3,0)+1","v":43},{"$f":"IF($Q140<>2,0,IF($R140=0,1,IF(E141>0,OFFSET(QCI!$M$13,SUBSTITUTE(E141,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E140,0))/$R140))","v":0},{"$f":"IF($Q140<>2,0,IF($R140=0,1,IF(E141>0,OFFSET(QCI!$N$13,SUBSTITUTE(E141,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E140,0))/$R140))","v":0},{"$f":"IF(AND($Q140=2,ACOMPANHAMENTO=\"BM\"),D141,D142/$R140)","v":{"$error":"#VALUE!"}},{"$f":"IF(A140<=ORÇAMENTO.MáximoListaCrono,MATCH(A140,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E141<>-1,$R140>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R140=0,R140=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q140<>2),$E141=0),\"Linha\",1-SUM(T140:AF140)))","v":"Linha"},{"$f":"IF($E141=0,OFFSET(ORÇAMENTO!O$15,$E140,0),IF($E141<>-1,OFFSET(QCI!$D$13,$E141,0),\"\"))","v":""},{"$f":"IF($E141=0,OFFSET(ORÇAMENTO!R$15,$E140,0),IF($E141<>-1,OFFSET(QCI!$G$13,$E141,0),\"\"))","v":""},null,null,{"$f":"IF($E141=0,OFFSET(ORÇAMENTO!C$15,$E140,0),1)","v":1},{"$f":"IF($E141=-1,0,IF(M$13<=$L140,IF(ISERROR(MATCH(M$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)),ROW($L$164)-ROW($L140)-1,MATCH(M$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)-1),0))","v":0},{"$f":"IF($E141=-1,0,IF(N$13<=$L140,IF(ISERROR(MATCH(N$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)),ROW($L$164)-ROW($L140)-1,MATCH(N$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)-1),0))","v":0},{"$f":"IF($E141=-1,0,IF(O$13<=$L140,IF(ISERROR(MATCH(O$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)),ROW($L$164)-ROW($L140)-1,MATCH(O$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)-1),0))","v":0},{"$f":"IF($E141=-1,0,IF(P$13<=$L140,IF(ISERROR(MATCH(P$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)),ROW($L$164)-ROW($L140)-1,MATCH(P$13,OFFSET($L140,1,0,ROW($L$164)-ROW($L140)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L140,0,1,,L140))","v":0},{"$f":"IF($E141=0,OFFSET(ORÇAMENTO!X$15,$E140,0),IF($E141<>-1,OFFSET(QCI!$O$13,$E141,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q140=2,ACOMPANHAMENTO=\"BM\"),T141,T142/$R140)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E140),IF(1+COUNTIF($L$13:OFFSET(L140,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L140,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E141<>-1,$R140>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R140=0,R140=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q140<>2),$E141=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G140<>0,ISNUMBER(G140)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),D141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(D142,1,0,$Q140-2)))","v":0},{"$f":"IF(OR($Q140<>2,AUTOEVENTO<>\"manual\",$E141>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L140&\"$\"","v":"1$"},null,{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),T141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(T142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),U141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(U142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),V141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(V142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),W141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(W142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),X141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(X142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),Y141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(Y142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),Z141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(Z142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),AA141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(AA142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),AB141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(AB142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),AC141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(AC142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),AD141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(AD142,1,0,$Q140-2)))","v":0},{"$f":"IF($Q140=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E140)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E140,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E140,0)))+IF(AND($E142<>\"\",$E142<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E142,0),AE141*$R140),SUMIF(OFFSET($R142,1,0,$Q140-2),($L140+1)&\"$\",OFFSET(AE142,1,0,$Q140-2)))","v":0}]
[{"$f":"OFFSET(A143,-3,0)+1","v":44},{"$f":"IF($Q143<>2,0,IF($R143=0,1,IF(E144>0,OFFSET(QCI!$M$13,SUBSTITUTE(E144,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E143,0))/$R143))","v":0},{"$f":"IF($Q143<>2,0,IF($R143=0,1,IF(E144>0,OFFSET(QCI!$N$13,SUBSTITUTE(E144,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E143,0))/$R143))","v":0},{"$f":"IF(AND($Q143=2,ACOMPANHAMENTO=\"BM\"),D144,D145/$R143)","v":{"$error":"#VALUE!"}},{"$f":"IF(A143<=ORÇAMENTO.MáximoListaCrono,MATCH(A143,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E144<>-1,$R143>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R143=0,R143=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q143<>2),$E144=0),\"Linha\",1-SUM(T143:AF143)))","v":"Linha"},{"$f":"IF($E144=0,OFFSET(ORÇAMENTO!O$15,$E143,0),IF($E144<>-1,OFFSET(QCI!$D$13,$E144,0),\"\"))","v":""},{"$f":"IF($E144=0,OFFSET(ORÇAMENTO!R$15,$E143,0),IF($E144<>-1,OFFSET(QCI!$G$13,$E144,0),\"\"))","v":""},null,null,{"$f":"IF($E144=0,OFFSET(ORÇAMENTO!C$15,$E143,0),1)","v":1},{"$f":"IF($E144=-1,0,IF(M$13<=$L143,IF(ISERROR(MATCH(M$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)),ROW($L$164)-ROW($L143)-1,MATCH(M$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)-1),0))","v":0},{"$f":"IF($E144=-1,0,IF(N$13<=$L143,IF(ISERROR(MATCH(N$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)),ROW($L$164)-ROW($L143)-1,MATCH(N$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)-1),0))","v":0},{"$f":"IF($E144=-1,0,IF(O$13<=$L143,IF(ISERROR(MATCH(O$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)),ROW($L$164)-ROW($L143)-1,MATCH(O$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)-1),0))","v":0},{"$f":"IF($E144=-1,0,IF(P$13<=$L143,IF(ISERROR(MATCH(P$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)),ROW($L$164)-ROW($L143)-1,MATCH(P$13,OFFSET($L143,1,0,ROW($L$164)-ROW($L143)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L143,0,1,,L143))","v":0},{"$f":"IF($E144=0,OFFSET(ORÇAMENTO!X$15,$E143,0),IF($E144<>-1,OFFSET(QCI!$O$13,$E144,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q143=2,ACOMPANHAMENTO=\"BM\"),T144,T145/$R143)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E143),IF(1+COUNTIF($L$13:OFFSET(L143,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L143,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E144<>-1,$R143>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R143=0,R143=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q143<>2),$E144=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G143<>0,ISNUMBER(G143)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),D144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(D145,1,0,$Q143-2)))","v":0},{"$f":"IF(OR($Q143<>2,AUTOEVENTO<>\"manual\",$E144>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L143&\"$\"","v":"1$"},null,{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),T144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(T145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),U144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(U145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),V144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(V145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),W144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(W145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),X144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(X145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),Y144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(Y145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),Z144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(Z145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),AA144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(AA145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),AB144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(AB145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),AC144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(AC145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),AD144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(AD145,1,0,$Q143-2)))","v":0},{"$f":"IF($Q143=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E143)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E143,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E143,0)))+IF(AND($E145<>\"\",$E145<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E145,0),AE144*$R143),SUMIF(OFFSET($R145,1,0,$Q143-2),($L143+1)&\"$\",OFFSET(AE145,1,0,$Q143-2)))","v":0}]
[{"$f":"OFFSET(A146,-3,0)+1","v":45},{"$f":"IF($Q146<>2,0,IF($R146=0,1,IF(E147>0,OFFSET(QCI!$M$13,SUBSTITUTE(E147,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E146,0))/$R146))","v":0},{"$f":"IF($Q146<>2,0,IF($R146=0,1,IF(E147>0,OFFSET(QCI!$N$13,SUBSTITUTE(E147,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E146,0))/$R146))","v":0},{"$f":"IF(AND($Q146=2,ACOMPANHAMENTO=\"BM\"),D147,D148/$R146)","v":{"$error":"#VALUE!"}},{"$f":"IF(A146<=ORÇAMENTO.MáximoListaCrono,MATCH(A146,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E147<>-1,$R146>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R146=0,R146=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q146<>2),$E147=0),\"Linha\",1-SUM(T146:AF146)))","v":"Linha"},{"$f":"IF($E147=0,OFFSET(ORÇAMENTO!O$15,$E146,0),IF($E147<>-1,OFFSET(QCI!$D$13,$E147,0),\"\"))","v":""},{"$f":"IF($E147=0,OFFSET(ORÇAMENTO!R$15,$E146,0),IF($E147<>-1,OFFSET(QCI!$G$13,$E147,0),\"\"))","v":""},null,null,{"$f":"IF($E147=0,OFFSET(ORÇAMENTO!C$15,$E146,0),1)","v":1},{"$f":"IF($E147=-1,0,IF(M$13<=$L146,IF(ISERROR(MATCH(M$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)),ROW($L$164)-ROW($L146)-1,MATCH(M$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)-1),0))","v":0},{"$f":"IF($E147=-1,0,IF(N$13<=$L146,IF(ISERROR(MATCH(N$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)),ROW($L$164)-ROW($L146)-1,MATCH(N$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)-1),0))","v":0},{"$f":"IF($E147=-1,0,IF(O$13<=$L146,IF(ISERROR(MATCH(O$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)),ROW($L$164)-ROW($L146)-1,MATCH(O$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)-1),0))","v":0},{"$f":"IF($E147=-1,0,IF(P$13<=$L146,IF(ISERROR(MATCH(P$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)),ROW($L$164)-ROW($L146)-1,MATCH(P$13,OFFSET($L146,1,0,ROW($L$164)-ROW($L146)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L146,0,1,,L146))","v":0},{"$f":"IF($E147=0,OFFSET(ORÇAMENTO!X$15,$E146,0),IF($E147<>-1,OFFSET(QCI!$O$13,$E147,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q146=2,ACOMPANHAMENTO=\"BM\"),T147,T148/$R146)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E146),IF(1+COUNTIF($L$13:OFFSET(L146,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L146,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E147<>-1,$R146>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R146=0,R146=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q146<>2),$E147=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G146<>0,ISNUMBER(G146)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),D147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(D148,1,0,$Q146-2)))","v":0},{"$f":"IF(OR($Q146<>2,AUTOEVENTO<>\"manual\",$E147>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L146&\"$\"","v":"1$"},null,{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),T147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(T148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),U147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(U148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),V147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(V148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),W147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(W148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),X147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(X148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),Y147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(Y148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),Z147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(Z148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),AA147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(AA148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),AB147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(AB148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),AC147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(AC148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),AD147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(AD148,1,0,$Q146-2)))","v":0},{"$f":"IF($Q146=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E146)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E146,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E146,0)))+IF(AND($E148<>\"\",$E148<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E148,0),AE147*$R146),SUMIF(OFFSET($R148,1,0,$Q146-2),($L146+1)&\"$\",OFFSET(AE148,1,0,$Q146-2)))","v":0}]
[{"$f":"OFFSET(A149,-3,0)+1","v":46},{"$f":"IF($Q149<>2,0,IF($R149=0,1,IF(E150>0,OFFSET(QCI!$M$13,SUBSTITUTE(E150,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E149,0))/$R149))","v":0},{"$f":"IF($Q149<>2,0,IF($R149=0,1,IF(E150>0,OFFSET(QCI!$N$13,SUBSTITUTE(E150,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E149,0))/$R149))","v":0},{"$f":"IF(AND($Q149=2,ACOMPANHAMENTO=\"BM\"),D150,D151/$R149)","v":{"$error":"#VALUE!"}},{"$f":"IF(A149<=ORÇAMENTO.MáximoListaCrono,MATCH(A149,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E150<>-1,$R149>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R149=0,R149=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q149<>2),$E150=0),\"Linha\",1-SUM(T149:AF149)))","v":"Linha"},{"$f":"IF($E150=0,OFFSET(ORÇAMENTO!O$15,$E149,0),IF($E150<>-1,OFFSET(QCI!$D$13,$E150,0),\"\"))","v":""},{"$f":"IF($E150=0,OFFSET(ORÇAMENTO!R$15,$E149,0),IF($E150<>-1,OFFSET(QCI!$G$13,$E150,0),\"\"))","v":""},null,null,{"$f":"IF($E150=0,OFFSET(ORÇAMENTO!C$15,$E149,0),1)","v":1},{"$f":"IF($E150=-1,0,IF(M$13<=$L149,IF(ISERROR(MATCH(M$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)),ROW($L$164)-ROW($L149)-1,MATCH(M$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)-1),0))","v":0},{"$f":"IF($E150=-1,0,IF(N$13<=$L149,IF(ISERROR(MATCH(N$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)),ROW($L$164)-ROW($L149)-1,MATCH(N$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)-1),0))","v":0},{"$f":"IF($E150=-1,0,IF(O$13<=$L149,IF(ISERROR(MATCH(O$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)),ROW($L$164)-ROW($L149)-1,MATCH(O$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)-1),0))","v":0},{"$f":"IF($E150=-1,0,IF(P$13<=$L149,IF(ISERROR(MATCH(P$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)),ROW($L$164)-ROW($L149)-1,MATCH(P$13,OFFSET($L149,1,0,ROW($L$164)-ROW($L149)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L149,0,1,,L149))","v":0},{"$f":"IF($E150=0,OFFSET(ORÇAMENTO!X$15,$E149,0),IF($E150<>-1,OFFSET(QCI!$O$13,$E150,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q149=2,ACOMPANHAMENTO=\"BM\"),T150,T151/$R149)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E149),IF(1+COUNTIF($L$13:OFFSET(L149,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L149,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E150<>-1,$R149>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R149=0,R149=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q149<>2),$E150=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G149<>0,ISNUMBER(G149)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),D150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(D151,1,0,$Q149-2)))","v":0},{"$f":"IF(OR($Q149<>2,AUTOEVENTO<>\"manual\",$E150>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L149&\"$\"","v":"1$"},null,{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),T150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(T151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),U150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(U151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),V150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(V151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),W150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(W151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),X150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(X151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),Y150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(Y151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),Z150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(Z151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),AA150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(AA151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),AB150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(AB151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),AC150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(AC151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),AD150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(AD151,1,0,$Q149-2)))","v":0},{"$f":"IF($Q149=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E149)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E149,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E149,0)))+IF(AND($E151<>\"\",$E151<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E151,0),AE150*$R149),SUMIF(OFFSET($R151,1,0,$Q149-2),($L149+1)&\"$\",OFFSET(AE151,1,0,$Q149-2)))","v":0}]
[{"$f":"OFFSET(A152,-3,0)+1","v":47},{"$f":"IF($Q152<>2,0,IF($R152=0,1,IF(E153>0,OFFSET(QCI!$M$13,SUBSTITUTE(E153,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E152,0))/$R152))","v":0},{"$f":"IF($Q152<>2,0,IF($R152=0,1,IF(E153>0,OFFSET(QCI!$N$13,SUBSTITUTE(E153,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E152,0))/$R152))","v":0},{"$f":"IF(AND($Q152=2,ACOMPANHAMENTO=\"BM\"),D153,D154/$R152)","v":{"$error":"#VALUE!"}},{"$f":"IF(A152<=ORÇAMENTO.MáximoListaCrono,MATCH(A152,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E153<>-1,$R152>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R152=0,R152=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q152<>2),$E153=0),\"Linha\",1-SUM(T152:AF152)))","v":"Linha"},{"$f":"IF($E153=0,OFFSET(ORÇAMENTO!O$15,$E152,0),IF($E153<>-1,OFFSET(QCI!$D$13,$E153,0),\"\"))","v":""},{"$f":"IF($E153=0,OFFSET(ORÇAMENTO!R$15,$E152,0),IF($E153<>-1,OFFSET(QCI!$G$13,$E153,0),\"\"))","v":""},null,null,{"$f":"IF($E153=0,OFFSET(ORÇAMENTO!C$15,$E152,0),1)","v":1},{"$f":"IF($E153=-1,0,IF(M$13<=$L152,IF(ISERROR(MATCH(M$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)),ROW($L$164)-ROW($L152)-1,MATCH(M$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)-1),0))","v":0},{"$f":"IF($E153=-1,0,IF(N$13<=$L152,IF(ISERROR(MATCH(N$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)),ROW($L$164)-ROW($L152)-1,MATCH(N$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)-1),0))","v":0},{"$f":"IF($E153=-1,0,IF(O$13<=$L152,IF(ISERROR(MATCH(O$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)),ROW($L$164)-ROW($L152)-1,MATCH(O$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)-1),0))","v":0},{"$f":"IF($E153=-1,0,IF(P$13<=$L152,IF(ISERROR(MATCH(P$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)),ROW($L$164)-ROW($L152)-1,MATCH(P$13,OFFSET($L152,1,0,ROW($L$164)-ROW($L152)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L152,0,1,,L152))","v":0},{"$f":"IF($E153=0,OFFSET(ORÇAMENTO!X$15,$E152,0),IF($E153<>-1,OFFSET(QCI!$O$13,$E153,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q152=2,ACOMPANHAMENTO=\"BM\"),T153,T154/$R152)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E152),IF(1+COUNTIF($L$13:OFFSET(L152,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L152,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E153<>-1,$R152>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R152=0,R152=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q152<>2),$E153=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G152<>0,ISNUMBER(G152)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),D153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(D154,1,0,$Q152-2)))","v":0},{"$f":"IF(OR($Q152<>2,AUTOEVENTO<>\"manual\",$E153>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L152&\"$\"","v":"1$"},null,{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),T153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(T154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),U153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(U154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),V153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(V154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),W153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(W154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),X153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(X154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),Y153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(Y154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),Z153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(Z154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),AA153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(AA154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),AB153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(AB154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),AC153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(AC154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),AD153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(AD154,1,0,$Q152-2)))","v":0},{"$f":"IF($Q152=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E152)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E152,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E152,0)))+IF(AND($E154<>\"\",$E154<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E154,0),AE153*$R152),SUMIF(OFFSET($R154,1,0,$Q152-2),($L152+1)&\"$\",OFFSET(AE154,1,0,$Q152-2)))","v":0}]
[{"$f":"OFFSET(A155,-3,0)+1","v":48},{"$f":"IF($Q155<>2,0,IF($R155=0,1,IF(E156>0,OFFSET(QCI!$M$13,SUBSTITUTE(E156,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E155,0))/$R155))","v":0},{"$f":"IF($Q155<>2,0,IF($R155=0,1,IF(E156>0,OFFSET(QCI!$N$13,SUBSTITUTE(E156,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E155,0))/$R155))","v":0},{"$f":"IF(AND($Q155=2,ACOMPANHAMENTO=\"BM\"),D156,D157/$R155)","v":{"$error":"#VALUE!"}},{"$f":"IF(A155<=ORÇAMENTO.MáximoListaCrono,MATCH(A155,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E156<>-1,$R155>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R155=0,R155=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q155<>2),$E156=0),\"Linha\",1-SUM(T155:AF155)))","v":"Linha"},{"$f":"IF($E156=0,OFFSET(ORÇAMENTO!O$15,$E155,0),IF($E156<>-1,OFFSET(QCI!$D$13,$E156,0),\"\"))","v":""},{"$f":"IF($E156=0,OFFSET(ORÇAMENTO!R$15,$E155,0),IF($E156<>-1,OFFSET(QCI!$G$13,$E156,0),\"\"))","v":""},null,null,{"$f":"IF($E156=0,OFFSET(ORÇAMENTO!C$15,$E155,0),1)","v":1},{"$f":"IF($E156=-1,0,IF(M$13<=$L155,IF(ISERROR(MATCH(M$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)),ROW($L$164)-ROW($L155)-1,MATCH(M$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)-1),0))","v":0},{"$f":"IF($E156=-1,0,IF(N$13<=$L155,IF(ISERROR(MATCH(N$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)),ROW($L$164)-ROW($L155)-1,MATCH(N$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)-1),0))","v":0},{"$f":"IF($E156=-1,0,IF(O$13<=$L155,IF(ISERROR(MATCH(O$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)),ROW($L$164)-ROW($L155)-1,MATCH(O$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)-1),0))","v":0},{"$f":"IF($E156=-1,0,IF(P$13<=$L155,IF(ISERROR(MATCH(P$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)),ROW($L$164)-ROW($L155)-1,MATCH(P$13,OFFSET($L155,1,0,ROW($L$164)-ROW($L155)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L155,0,1,,L155))","v":0},{"$f":"IF($E156=0,OFFSET(ORÇAMENTO!X$15,$E155,0),IF($E156<>-1,OFFSET(QCI!$O$13,$E156,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q155=2,ACOMPANHAMENTO=\"BM\"),T156,T157/$R155)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E155),IF(1+COUNTIF($L$13:OFFSET(L155,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L155,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E156<>-1,$R155>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R155=0,R155=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q155<>2),$E156=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G155<>0,ISNUMBER(G155)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),D156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(D157,1,0,$Q155-2)))","v":0},{"$f":"IF(OR($Q155<>2,AUTOEVENTO<>\"manual\",$E156>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L155&\"$\"","v":"1$"},null,{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),T156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(T157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),U156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(U157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),V156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(V157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),W156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(W157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),X156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(X157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),Y156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(Y157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),Z156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(Z157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),AA156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(AA157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),AB156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(AB157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),AC156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(AC157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),AD156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(AD157,1,0,$Q155-2)))","v":0},{"$f":"IF($Q155=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E155)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E155,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E155,0)))+IF(AND($E157<>\"\",$E157<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E157,0),AE156*$R155),SUMIF(OFFSET($R157,1,0,$Q155-2),($L155+1)&\"$\",OFFSET(AE157,1,0,$Q155-2)))","v":0}]
[{"$f":"OFFSET(A158,-3,0)+1","v":49},{"$f":"IF($Q158<>2,0,IF($R158=0,1,IF(E159>0,OFFSET(QCI!$M$13,SUBSTITUTE(E159,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E158,0))/$R158))","v":0},{"$f":"IF($Q158<>2,0,IF($R158=0,1,IF(E159>0,OFFSET(QCI!$N$13,SUBSTITUTE(E159,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E158,0))/$R158))","v":0},{"$f":"IF(AND($Q158=2,ACOMPANHAMENTO=\"BM\"),D159,D160/$R158)","v":{"$error":"#VALUE!"}},{"$f":"IF(A158<=ORÇAMENTO.MáximoListaCrono,MATCH(A158,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E159<>-1,$R158>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R158=0,R158=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q158<>2),$E159=0),\"Linha\",1-SUM(T158:AF158)))","v":"Linha"},{"$f":"IF($E159=0,OFFSET(ORÇAMENTO!O$15,$E158,0),IF($E159<>-1,OFFSET(QCI!$D$13,$E159,0),\"\"))","v":""},{"$f":"IF($E159=0,OFFSET(ORÇAMENTO!R$15,$E158,0),IF($E159<>-1,OFFSET(QCI!$G$13,$E159,0),\"\"))","v":""},null,null,{"$f":"IF($E159=0,OFFSET(ORÇAMENTO!C$15,$E158,0),1)","v":1},{"$f":"IF($E159=-1,0,IF(M$13<=$L158,IF(ISERROR(MATCH(M$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)),ROW($L$164)-ROW($L158)-1,MATCH(M$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)-1),0))","v":0},{"$f":"IF($E159=-1,0,IF(N$13<=$L158,IF(ISERROR(MATCH(N$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)),ROW($L$164)-ROW($L158)-1,MATCH(N$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)-1),0))","v":0},{"$f":"IF($E159=-1,0,IF(O$13<=$L158,IF(ISERROR(MATCH(O$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)),ROW($L$164)-ROW($L158)-1,MATCH(O$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)-1),0))","v":0},{"$f":"IF($E159=-1,0,IF(P$13<=$L158,IF(ISERROR(MATCH(P$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)),ROW($L$164)-ROW($L158)-1,MATCH(P$13,OFFSET($L158,1,0,ROW($L$164)-ROW($L158)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L158,0,1,,L158))","v":0},{"$f":"IF($E159=0,OFFSET(ORÇAMENTO!X$15,$E158,0),IF($E159<>-1,OFFSET(QCI!$O$13,$E159,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q158=2,ACOMPANHAMENTO=\"BM\"),T159,T160/$R158)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E158),IF(1+COUNTIF($L$13:OFFSET(L158,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L158,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E159<>-1,$R158>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R158=0,R158=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q158<>2),$E159=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G158<>0,ISNUMBER(G158)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),D159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(D160,1,0,$Q158-2)))","v":0},{"$f":"IF(OR($Q158<>2,AUTOEVENTO<>\"manual\",$E159>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L158&\"$\"","v":"1$"},null,{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),T159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(T160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),U159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(U160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),V159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(V160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),W159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(W160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),X159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(X160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),Y159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(Y160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),Z159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(Z160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),AA159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(AA160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),AB159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(AB160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),AC159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(AC160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),AD159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(AD160,1,0,$Q158-2)))","v":0},{"$f":"IF($Q158=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E158)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E158,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E158,0)))+IF(AND($E160<>\"\",$E160<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E160,0),AE159*$R158),SUMIF(OFFSET($R160,1,0,$Q158-2),($L158+1)&\"$\",OFFSET(AE160,1,0,$Q158-2)))","v":0}]
[{"$f":"OFFSET(A161,-3,0)+1","v":50},{"$f":"IF($Q161<>2,0,IF($R161=0,1,IF(E162>0,OFFSET(QCI!$M$13,SUBSTITUTE(E162,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E161,0))/$R161))","v":0},{"$f":"IF($Q161<>2,0,IF($R161=0,1,IF(E162>0,OFFSET(QCI!$N$13,SUBSTITUTE(E162,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E161,0))/$R161))","v":0},{"$f":"IF(AND($Q161=2,ACOMPANHAMENTO=\"BM\"),D162,D163/$R161)","v":{"$error":"#VALUE!"}},{"$f":"IF(A161<=ORÇAMENTO.MáximoListaCrono,MATCH(A161,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E162<>-1,$R161>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R161=0,R161=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q161<>2),$E162=0),\"Linha\",1-SUM(T161:AF161)))","v":"Linha"},{"$f":"IF($E162=0,OFFSET(ORÇAMENTO!O$15,$E161,0),IF($E162<>-1,OFFSET(QCI!$D$13,$E162,0),\"\"))","v":""},{"$f":"IF($E162=0,OFFSET(ORÇAMENTO!R$15,$E161,0),IF($E162<>-1,OFFSET(QCI!$G$13,$E162,0),\"\"))","v":""},null,null,{"$f":"IF($E162=0,OFFSET(ORÇAMENTO!C$15,$E161,0),1)","v":1},{"$f":"IF($E162=-1,0,IF(M$13<=$L161,IF(ISERROR(MATCH(M$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)),ROW($L$164)-ROW($L161)-1,MATCH(M$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)-1),0))","v":0},{"$f":"IF($E162=-1,0,IF(N$13<=$L161,IF(ISERROR(MATCH(N$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)),ROW($L$164)-ROW($L161)-1,MATCH(N$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)-1),0))","v":0},{"$f":"IF($E162=-1,0,IF(O$13<=$L161,IF(ISERROR(MATCH(O$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)),ROW($L$164)-ROW($L161)-1,MATCH(O$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)-1),0))","v":0},{"$f":"IF($E162=-1,0,IF(P$13<=$L161,IF(ISERROR(MATCH(P$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)),ROW($L$164)-ROW($L161)-1,MATCH(P$13,OFFSET($L161,1,0,ROW($L$164)-ROW($L161)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L161,0,1,,L161))","v":0},{"$f":"IF($E162=0,OFFSET(ORÇAMENTO!X$15,$E161,0),IF($E162<>-1,OFFSET(QCI!$O$13,$E162,0),\"\"))","v":""},"% Período:",{"$f":"IF(AND($Q161=2,ACOMPANHAMENTO=\"BM\"),T162,T163/$R161)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E161),IF(1+COUNTIF($L$13:OFFSET(L161,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L161,-1,0),1),-1),0)","v":-1},{"$f":"IF(AND($E162<>-1,$R161>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R161=0,R161=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q161<>2),$E162=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G161<>0,ISNUMBER(G161)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),D162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(D163,1,0,$Q161-2)))","v":0},{"$f":"IF(OR($Q161<>2,AUTOEVENTO<>\"manual\",$E162>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L161&\"$\"","v":"1$"},null,{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),T162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(T163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),U162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(U163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),V162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(V163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),W162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(W163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),X162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(X163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),Y162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(Y163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),Z162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(Z163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),AA162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(AA163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),AB162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(AB163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),AC162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(AC163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),AD162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(AD163,1,0,$Q161-2)))","v":0},{"$f":"IF($Q161=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E161)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E161,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E161,0)))+IF(AND($E163<>\"\",$E163<>0),SUMIF(CÁLCULO!$AM$15:$AW$78,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$78)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E163,0),AE162*$R161),SUMIF(OFFSET($R163,1,0,$Q161-2),($L161+1)&\"$\",OFFSET(AE163,1,0,$Q161-2)))","v":0}]
[null,null,null,null,null,"F",null,null,null,null,null,"#"]
[null,null,null,{"$f":"D169/$Q$165","v":8.3025816737785016E-2},null,"F",null,{"$f":"\"Total:    R$ \"&TEXT(Q165,\"#.##0,00\")","v":"Total:    R$ 519.915,03"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(L12:L164,1,R12:R164)","v":519915.03},null,"%:",{"$f":"ROUND(T169,2)/$Q$165","v":8.3025816737785016E-2},3.9293093719564132E-2,0.23955845246481908,0.14385994957676063,6.1259990887357112E-2,0.43300269661371393,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D171,2)-ROUND(C171,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},{"$f":"ROUND(T171,2)","v":0},{"$f":"ROUND(U171,2)-ROUND(T171,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D172,2)-ROUND(C172,2)","v":43166.37},null,"F",null,null,null,null,"Período:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"ROUND(T172,2)","v":43166.37},{"$f":"ROUND(U172,2)-ROUND(T172,2)","v":20429.07},124550.04000000001,74794.949999999983,31849.989999999991,225124.61000000004,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D173,2)-ROUND(C173,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"ROUND(T173,2)","v":0},{"$f":"ROUND(U173,2)-ROUND(T173,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D174,2)-ROUND(C174,2)","v":43166.37},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"ROUND(T174,2)","v":43166.37},{"$f":"ROUND(U174,2)-ROUND(T174,2)","v":20429.07},124550.04000000001,74794.949999999983,31849.989999999991,225124.61000000004,0,0,0,0,0,0]
[null,null,null,{"$f":"D174/$Q$165","v":8.3025816737785016E-2},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"%:",{"$f":"ROUND(T174,2)/$Q$165","v":8.3025816737785016E-2},{"$f":"ROUND(U174,2)/$Q$165","v":0.12231891045734915},0.36187736292216827,0.50573731249892884,0.56699730338628596,1,1,1,1,1,1,1]
[null,null,null,{"$f":"ROUND(D174-D173-D172,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},{"$f":"ROUND(T174-T173-T172,2)","v":0},{"$f":"ROUND(U174-U173-U172,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE171+SUMPRODUCT((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0),0))","v":0}]
[null,null,null,{"$f":"C172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$164,-1,0)),OFFSET(D$11,5,0):OFFSET(D$164,-1,0),0))","v":43166.37},null,"F",null,null,null,null,"Acumulado:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$164,-1,0)),OFFSET(T$11,5,0):OFFSET(T$164,-1,0),0))","v":43166.37},{"$f":"T172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$164,-1,0)),OFFSET(U$11,5,0):OFFSET(U$164,-1,0),0))","v":63595.440854238506},{"$f":"U172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$164,-1,0)),OFFSET(V$11,5,0):OFFSET(V$164,-1,0),0))","v":188145.48277595645},{"$f":"V172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$164,-1,0)),OFFSET(W$11,5,0):OFFSET(W$164,-1,0),0))","v":262940.43},{"$f":"W172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$164,-1,0)),OFFSET(X$11,5,0):OFFSET(X$164,-1,0),0))","v":294790.42},{"$f":"X172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0),0))","v":519915.02999999991},{"$f":"Y172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0),0))","v":519915.02999999991},{"$f":"Z172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0),0))","v":519915.02999999991},{"$f":"AA172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0),0))","v":519915.02999999991},{"$f":"AB172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0),0))","v":519915.02999999991},{"$f":"AC172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0),0))","v":519915.02999999991},{"$f":"AD172+SUM((OFFSET($B$13,1,0):OFFSET($B$164,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0),0))","v":519915.02999999991},{"$f":"AE172+SUMPRODUCT((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$164,-1,0),0))","v":519915.02999999991}]
[null,null,null,{"$f":"C173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$164,-1,0)),OFFSET(D$11,5,0):OFFSET(D$164,-1,0),0))","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$164,-1,0)),OFFSET(T$11,5,0):OFFSET(T$164,-1,0),0))","v":0},{"$f":"T173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$164,-1,0)),OFFSET(U$11,5,0):OFFSET(U$164,-1,0),0))","v":0},{"$f":"U173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$164,-1,0)),OFFSET(V$11,5,0):OFFSET(V$164,-1,0),0))","v":0},{"$f":"V173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$164,-1,0)),OFFSET(W$11,5,0):OFFSET(W$164,-1,0),0))","v":0},{"$f":"W173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$164,-1,0)),OFFSET(X$11,5,0):OFFSET(X$164,-1,0),0))","v":0},{"$f":"X173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$164,-1,0),0))","v":0},{"$f":"Y173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$164,-1,0),0))","v":0},{"$f":"Z173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$164,-1,0),0))","v":0},{"$f":"AA173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$164,-1,0),0))","v":0},{"$f":"AB173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$164,-1,0),0))","v":0},{"$f":"AC173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$164,-1,0),0))","v":0},{"$f":"AD173+SUM((OFFSET($C$13,1,0):OFFSET($C$164,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$164,-1,0),0))","v":0},{"$f":"ROUND(AF174-AF171-AF172,2)","v":0}]
[null,null,null,{"$f":"C174+SUMIF($R$12:$R$164,\"1$\",D12:D164)","v":43166.37},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"SUMIF($R$12:$R$164,\"1$\",T12:T164)","v":43166.37},{"$f":"T174+SUMIF($R$12:$R$164,\"1$\",U12:U164)","v":63595.440854238506},188145.48277595645,262940.43,294790.42,519915.02999999997,519915.02999999997,519915.02999999997,519915.02999999997,519915.02999999997,519915.02999999997,519915.02999999997,519915.02999999997]
[null,null,null,null,null,"F"]
[null,null,null,null,null,"F",null,{"$f":"Import.Município","v":"Tenente Portela"}]
[null,null,null,null,null,"F",null,"Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico"]
[null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Luciano Cielo"}]
[null,null,null,null,null,"F",null,{"$f":"DADOS!$F$25","v":"2024-10-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU: RS229497"]
[null,null,null,null,null,"F",null,"Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ART/RRT: "]

{"sheet":"CRONOPLE","index":8,"n_rows":64,"n_cols":31,"rows_kept":64,"cut":false,"hidden":false,"merged":[[11,1,12,1],[11,2,12,2]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B1,0)>0,\"F\",\"\"),IF(CRONOPLE!B1<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B1<>1,OFFSET(EVENTOS!$D$14,$B1,0),0),IF(B1<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B1,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"CRONOGRAMA PREVISTO PLE"]
[]
[null,"1. Digite nas células em amarelo o número do período em que os eventos serão concluídos:"]
[]
[null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"NO ACOMPANHAMENTO POR BM, UTILIZE A ABA CRONO\",IF(MAX($B$14:$B$65)<MAX(CÁLCULO!$M$15:$M$78),\"ERRO: NÚMERO DE EVENTOS INSUFICIENTE, CLIQUE EM ATUALIZAR LINHAS\",IF(ROUND(OFFSET(CRONO!$AF$174,0,-1),2)<>CRONO!$Q$165,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[]
[null,null,null,null,{"$f":"IF(E$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,E$12))","v":"Eixo 1"},null,{"$f":"IF(G$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,G$12))","v":"Eixo 1"},{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"Eixo 2"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"Tabuleiro"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":0},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":0},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":0},{"$f":"IF(M$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":0},{"$f":"IF(N$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":0},{"$f":"IF(O$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":0},{"$f":"IF(P$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":0},{"$f":"IF(Q$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":""},{"$f":"IF(R$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":""},{"$f":"IF(S$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":""},{"$f":"IF(T$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":""},{"$f":"IF(U$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":""},{"$f":"IF(V$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":""},{"$f":"IF(W$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":""},{"$f":"IF(X$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":""},{"$f":"IF(Y$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":""},{"$f":"IF(Z$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""}]
[null,"Nº do Evento","Título dos Eventos",null,{"$f":"OFFSET(E12,0,-1)+1","v":1},null,{"$f":"OFFSET(G12,0,-1)+1","v":1},{"$f":"OFFSET(H12,0,-1)+1","v":2},{"$f":"OFFSET(I12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,"Informe abaixo o NÚMERO DO PERÍODO em que os eventos serão concluídos"]
[]
[null,1,"Administração Local",null,null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B16,0)>0,\"F\",\"\"),IF(CRONOPLE!B16<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":2},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16<>1,OFFSET(EVENTOS!$D$14,$B16,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B16,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Serviços Iniciais"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B17,0)>0,\"F\",\"\"),IF(CRONOPLE!B17<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},3,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17<>1,OFFSET(EVENTOS!$D$14,$B17,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B17,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Ensecadeira com enroncamento de pedras"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B18,0)>0,\"F\",\"\"),IF(CRONOPLE!B18<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B18,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Demolição das contenções existentes"},null,null,null,1,1,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B19,0)>0,\"F\",\"\"),IF(CRONOPLE!B19<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},5,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19<>1,OFFSET(EVENTOS!$D$14,$B19,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B19,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Infraestrutura"},null,null,null,2,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B20,0)>0,\"F\",\"\"),IF(CRONOPLE!B20<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B20,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Contenção"},null,null,null,3,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B21,0)>0,\"F\",\"\"),IF(CRONOPLE!B21<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},7,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21<>1,OFFSET(EVENTOS!$D$14,$B21,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B21,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Finalização da infraestrutura"},null,null,null,4,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B22,0)>0,\"F\",\"\"),IF(CRONOPLE!B22<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},8,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B22<>1,OFFSET(EVENTOS!$D$14,$B22,0),0),IF(B22<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B22,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Superestrutura"},null,null,null,5,5,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B23,0)>0,\"F\",\"\"),IF(CRONOPLE!B23<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},9,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B23<>1,OFFSET(EVENTOS!$D$14,$B23,0),0),IF(B23<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B23,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Laje de transição"},null,null,null,6,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B24,0)>0,\"F\",\"\"),IF(CRONOPLE!B24<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},10,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B24<>1,OFFSET(EVENTOS!$D$14,$B24,0),0),IF(B24<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B24,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Administração da obra"},null,null,null,1,3,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B25,0)>0,\"F\",\"\"),IF(CRONOPLE!B25<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},11,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B25<>1,OFFSET(EVENTOS!$D$14,$B25,0),0),IF(B25<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B25,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B26,0)>0,\"F\",\"\"),IF(CRONOPLE!B26<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},12,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B26<>1,OFFSET(EVENTOS!$D$14,$B26,0),0),IF(B26<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B26,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B27,0)>0,\"F\",\"\"),IF(CRONOPLE!B27<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},13,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B27<>1,OFFSET(EVENTOS!$D$14,$B27,0),0),IF(B27<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B27,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B28,0)>0,\"F\",\"\"),IF(CRONOPLE!B28<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},14,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B28<>1,OFFSET(EVENTOS!$D$14,$B28,0),0),IF(B28<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B28,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B29,0)>0,\"F\",\"\"),IF(CRONOPLE!B29<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},15,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B29<>1,OFFSET(EVENTOS!$D$14,$B29,0),0),IF(B29<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B29,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B30,0)>0,\"F\",\"\"),IF(CRONOPLE!B30<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},16,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B30<>1,OFFSET(EVENTOS!$D$14,$B30,0),0),IF(B30<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B30,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B31,0)>0,\"F\",\"\"),IF(CRONOPLE!B31<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},17,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B31<>1,OFFSET(EVENTOS!$D$14,$B31,0),0),IF(B31<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B31,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B32,0)>0,\"F\",\"\"),IF(CRONOPLE!B32<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},18,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B32<>1,OFFSET(EVENTOS!$D$14,$B32,0),0),IF(B32<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B32,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B33,0)>0,\"F\",\"\"),IF(CRONOPLE!B33<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},19,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B33<>1,OFFSET(EVENTOS!$D$14,$B33,0),0),IF(B33<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B33,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B34,0)>0,\"F\",\"\"),IF(CRONOPLE!B34<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},20,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B34<>1,OFFSET(EVENTOS!$D$14,$B34,0),0),IF(B34<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B34,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B35,0)>0,\"F\",\"\"),IF(CRONOPLE!B35<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},21,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B35<>1,OFFSET(EVENTOS!$D$14,$B35,0),0),IF(B35<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B35,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B36,0)>0,\"F\",\"\"),IF(CRONOPLE!B36<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},22,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B36<>1,OFFSET(EVENTOS!$D$14,$B36,0),0),IF(B36<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B36,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B37,0)>0,\"F\",\"\"),IF(CRONOPLE!B37<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},23,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B37<>1,OFFSET(EVENTOS!$D$14,$B37,0),0),IF(B37<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B37,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B38,0)>0,\"F\",\"\"),IF(CRONOPLE!B38<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},24,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B38<>1,OFFSET(EVENTOS!$D$14,$B38,0),0),IF(B38<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B38,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B39,0)>0,\"F\",\"\"),IF(CRONOPLE!B39<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},25,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B39<>1,OFFSET(EVENTOS!$D$14,$B39,0),0),IF(B39<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B39,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B40,0)>0,\"F\",\"\"),IF(CRONOPLE!B40<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},26,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B40<>1,OFFSET(EVENTOS!$D$14,$B40,0),0),IF(B40<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B40,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B41,0)>0,\"F\",\"\"),IF(CRONOPLE!B41<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},27,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B41<>1,OFFSET(EVENTOS!$D$14,$B41,0),0),IF(B41<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B41,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B42,0)>0,\"F\",\"\"),IF(CRONOPLE!B42<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},28,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B42<>1,OFFSET(EVENTOS!$D$14,$B42,0),0),IF(B42<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B42,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B43,0)>0,\"F\",\"\"),IF(CRONOPLE!B43<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},29,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B43<>1,OFFSET(EVENTOS!$D$14,$B43,0),0),IF(B43<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B43,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B44,0)>0,\"F\",\"\"),IF(CRONOPLE!B44<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},30,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B44<>1,OFFSET(EVENTOS!$D$14,$B44,0),0),IF(B44<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B44,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B45,0)>0,\"F\",\"\"),IF(CRONOPLE!B45<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},31,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B45<>1,OFFSET(EVENTOS!$D$14,$B45,0),0),IF(B45<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B45,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B46,0)>0,\"F\",\"\"),IF(CRONOPLE!B46<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},32,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B46<>1,OFFSET(EVENTOS!$D$14,$B46,0),0),IF(B46<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B46,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B47,0)>0,\"F\",\"\"),IF(CRONOPLE!B47<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},33,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B47<>1,OFFSET(EVENTOS!$D$14,$B47,0),0),IF(B47<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B47,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B48,0)>0,\"F\",\"\"),IF(CRONOPLE!B48<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},34,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B48<>1,OFFSET(EVENTOS!$D$14,$B48,0),0),IF(B48<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B48,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B49,0)>0,\"F\",\"\"),IF(CRONOPLE!B49<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},35,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B49<>1,OFFSET(EVENTOS!$D$14,$B49,0),0),IF(B49<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B49,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B50,0)>0,\"F\",\"\"),IF(CRONOPLE!B50<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},36,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B50<>1,OFFSET(EVENTOS!$D$14,$B50,0),0),IF(B50<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B50,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B51,0)>0,\"F\",\"\"),IF(CRONOPLE!B51<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},37,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B51<>1,OFFSET(EVENTOS!$D$14,$B51,0),0),IF(B51<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B51,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B52,0)>0,\"F\",\"\"),IF(CRONOPLE!B52<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},38,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B52<>1,OFFSET(EVENTOS!$D$14,$B52,0),0),IF(B52<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B52,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B53,0)>0,\"F\",\"\"),IF(CRONOPLE!B53<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},39,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B53<>1,OFFSET(EVENTOS!$D$14,$B53,0),0),IF(B53<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B53,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B54,0)>0,\"F\",\"\"),IF(CRONOPLE!B54<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},40,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B54<>1,OFFSET(EVENTOS!$D$14,$B54,0),0),IF(B54<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B54,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B55,0)>0,\"F\",\"\"),IF(CRONOPLE!B55<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},41,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B55<>1,OFFSET(EVENTOS!$D$14,$B55,0),0),IF(B55<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B55,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B56,0)>0,\"F\",\"\"),IF(CRONOPLE!B56<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},42,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B56<>1,OFFSET(EVENTOS!$D$14,$B56,0),0),IF(B56<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B56,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B57,0)>0,\"F\",\"\"),IF(CRONOPLE!B57<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},43,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B57<>1,OFFSET(EVENTOS!$D$14,$B57,0),0),IF(B57<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B57,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B58,0)>0,\"F\",\"\"),IF(CRONOPLE!B58<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},44,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B58<>1,OFFSET(EVENTOS!$D$14,$B58,0),0),IF(B58<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B58,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B59,0)>0,\"F\",\"\"),IF(CRONOPLE!B59<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},45,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B59<>1,OFFSET(EVENTOS!$D$14,$B59,0),0),IF(B59<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B59,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B60,0)>0,\"F\",\"\"),IF(CRONOPLE!B60<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},46,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B60<>1,OFFSET(EVENTOS!$D$14,$B60,0),0),IF(B60<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B60,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B61,0)>0,\"F\",\"\"),IF(CRONOPLE!B61<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},47,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B61<>1,OFFSET(EVENTOS!$D$14,$B61,0),0),IF(B61<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B61,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B62,0)>0,\"F\",\"\"),IF(CRONOPLE!B62<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},48,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B62<>1,OFFSET(EVENTOS!$D$14,$B62,0),0),IF(B62<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B62,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B63,0)>0,\"F\",\"\"),IF(CRONOPLE!B63<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},49,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B63<>1,OFFSET(EVENTOS!$D$14,$B63,0),0),IF(B63<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B63,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B64,0)>0,\"F\",\"\"),IF(CRONOPLE!B64<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},50,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B64<>1,OFFSET(EVENTOS!$D$14,$B64,0),0),IF(B64<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B64,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]

{"sheet":"PLE","index":9,"n_rows":80,"n_cols":32,"rows_kept":80,"cut":false,"hidden":false,"merged":[[68,8,68,9],[69,8,69,9],[67,8,67,9],[30,2,30,3],[31,2,31,3],[29,2,29,3],[32,2,32,3],[49,2,49,3],[50,2,50,3],[69,3,70,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[55,2,55,3],[56,2,56,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[68,10,68,11],[68,12,68,13],[68,14,68,15],[68,22,68,23],[70,12,70,13],[70,26,70,27],[70,18,70,19],[69,14,69,15],[67,10,67,11],[69,10,69,11],[69,26,69,27],[69,12,69,13],[69,24,69,25],[69,22,69,23],[69,20,69,21],[69,16,69,17],[69,18,69,19],[67,12,67,13],[70,30,70,31],[72,30,72,31],[72,16,72,17],[72,24,72,25],[72,26,72,27],[70,14,70,15],[70,16,70,17],[71,30,71,31],[71,16,71,17],[70,22,70,23],[72,18,72,19],[70,24,70,25],[70,20,70,21],[72,22,72,23],[71,22,71,23],[71,20,71,21],[71,24,71,25],[72,20,72,21],[72,28,72,29],[70,28,70,29],[71,28,71,29],[71,26,71,27],[72,10,72,11],[71,10,71,11],[71,8,71,9],[70,10,70,11],[70,8,70,9],[72,14,72,15],[71,18,71,19],[77,1,77,3],[74,1,74,3],[71,3,72,3],[71,12,71,13],[72,12,72,13],[72,8,72,9],[71,14,71,15],[69,28,69,29],[69,30,69,31],[67,26,67,27],[67,24,67,25],[68,30,68,31],[68,28,68,29],[68,26,68,27],[68,20,68,21],[68,16,68,17],[68,18,68,19],[67,20,67,21],[67,30,67,31],[67,28,67,29],[67,22,67,23],[68,24,68,25],[67,16,67,17],[67,18,67,19],[23,2,23,3],[33,2,33,3],[66,8,66,31],[11,1,12,1],[67,14,67,15],[14,2,14,3],[38,2,38,3],[40,2,40,3],[41,2,41,3],[15,2,15,3],[16,2,16,3],[19,2,19,3],[17,2,17,3],[18,2,18,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[35,2,35,3],[36,2,36,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[24,2,24,3],[0,2,0,3],[2,29,2,31],[3,29,3,31],[5,30,5,31],[6,7,6,13],[6,14,6,20],[10,2,10,3],[11,2,12,3],[8,9,8,10],[8,13,8,19],[6,1,6,2],[6,30,6,31],[6,21,6,29],[8,24,8,25],[8,30,8,31],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[34,2,34,3],[48,2,48,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[37,2,37,3],[39,2,39,3],[42,2,42,3]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B1,0)>0,\"F\",\"\"),IF(PLE!B1<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B1<>1,OFFSET(EVENTOS!$D$14,$B1,0),0),IF(B1<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B1,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,"PLE - PLANILHA DE LEVANTAMENTO DE EVENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,null,null,{"$f":"import.recurso","v":"OGU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,"Nº OPERAÇÃO",null,"Nº TransfereGOV",null,null,null,"PROPONENTE TOMADOR",null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"\")","v":""}]
[null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},null,null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},null,null,null,null,null,null,{"$f":"Import.Apelido","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)"},null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Projeto Estrutural de Ponte em Concreto Armado"},null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"\")","v":""}]
[]
[0,null,null,null,null,null,null,null,"Medição:",1,null,null,"Período:",{"$f":"TEXT(IF(PLE.Medicao=1,Import.DataInicioObra,OFFSET($H$68,0,1+(PLE.Medicao-$I$69)*2-2)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($H$68,0,1+(PLE.Medicao-$I$69)*2),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,null,null,null,null,null,null,null,null,"% Realizado Período.:",{"$f":"OFFSET($I$69,1+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$69,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":0},null,null,null,null,"% Realizado Acum.:",{"$f":"OFFSET($I$69,3+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$69,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":0}]
[]
["Filtro",null,{"$f":"IF(TIPOORCAMENTO=\"proposto\",\"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO.\",IF(ACOMPANHAMENTO=\"BM\",\"FOI SELECIONADO NA ABA 'MENU' O ACOMPANHAMENTO POR BM.\",\"\"))","v":"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO."},null,null,{"$f":"IF(F$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,F$12))","v":"Eixo 1"},null,{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"Eixo 1"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"Eixo 2"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"Tabuleiro"},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":0},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":0},{"$f":"IF(M$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":0},{"$f":"IF(N$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":0},{"$f":"IF(O$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":0},{"$f":"IF(P$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":0},{"$f":"IF(Q$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":0},{"$f":"IF(R$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":""},{"$f":"IF(S$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":""},{"$f":"IF(T$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":""},{"$f":"IF(U$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":""},{"$f":"IF(V$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":""},{"$f":"IF(W$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":""},{"$f":"IF(X$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":""},{"$f":"IF(Y$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":""},{"$f":"IF(Z$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""},{"$f":"IF(AF$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AF$12))","v":""}]
["↓","Nº do Evento","Título dos Eventos",null,null,{"$f":"OFFSET(F12,0,-1)+1","v":1},null,{"$f":"OFFSET(H12,0,-1)+1","v":1},{"$f":"OFFSET(I12,0,-1)+1","v":2},{"$f":"OFFSET(J12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Informe abaixo o NÚMERO DA MEDIÇÃO em que os eventos foram concluídos"]
["F"]
[{"$f":"IF(AND(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$F$14,1,0)>0),\"F\",\"\")","v":""},1,"Administração Local",null,null,null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B16,0)>0,\"F\",\"\"),IF(PLE!B16<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":2},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16<>1,OFFSET(EVENTOS!$D$14,$B16,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B16,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Serviços Iniciais"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B17,0)>0,\"F\",\"\"),IF(PLE!B17<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},3,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17<>1,OFFSET(EVENTOS!$D$14,$B17,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B17,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Ensecadeira com enroncamento de pedras"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B18,0)>0,\"F\",\"\"),IF(PLE!B18<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B18,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Demolição das contenções existentes"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B19,0)>0,\"F\",\"\"),IF(PLE!B19<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},5,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19<>1,OFFSET(EVENTOS!$D$14,$B19,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B19,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Infraestrutura"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B20,0)>0,\"F\",\"\"),IF(PLE!B20<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B20,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Contenção"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B21,0)>0,\"F\",\"\"),IF(PLE!B21<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},7,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21<>1,OFFSET(EVENTOS!$D$14,$B21,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B21,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Finalização da infraestrutura"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B22,0)>0,\"F\",\"\"),IF(PLE!B22<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},8,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B22<>1,OFFSET(EVENTOS!$D$14,$B22,0),0),IF(B22<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B22,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Superestrutura"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B23,0)>0,\"F\",\"\"),IF(PLE!B23<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},9,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B23<>1,OFFSET(EVENTOS!$D$14,$B23,0),0),IF(B23<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B23,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Laje de transição"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B24,0)>0,\"F\",\"\"),IF(PLE!B24<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":"F"},10,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B24<>1,OFFSET(EVENTOS!$D$14,$B24,0),0),IF(B24<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B24,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":"Administração da obra"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B25,0)>0,\"F\",\"\"),IF(PLE!B25<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},11,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B25<>1,OFFSET(EVENTOS!$D$14,$B25,0),0),IF(B25<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B25,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B26,0)>0,\"F\",\"\"),IF(PLE!B26<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},12,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B26<>1,OFFSET(EVENTOS!$D$14,$B26,0),0),IF(B26<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B26,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B27,0)>0,\"F\",\"\"),IF(PLE!B27<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},13,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B27<>1,OFFSET(EVENTOS!$D$14,$B27,0),0),IF(B27<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B27,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B28,0)>0,\"F\",\"\"),IF(PLE!B28<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},14,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B28<>1,OFFSET(EVENTOS!$D$14,$B28,0),0),IF(B28<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B28,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B29,0)>0,\"F\",\"\"),IF(PLE!B29<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},15,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B29<>1,OFFSET(EVENTOS!$D$14,$B29,0),0),IF(B29<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B29,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B30,0)>0,\"F\",\"\"),IF(PLE!B30<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},16,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B30<>1,OFFSET(EVENTOS!$D$14,$B30,0),0),IF(B30<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B30,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B31,0)>0,\"F\",\"\"),IF(PLE!B31<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},17,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B31<>1,OFFSET(EVENTOS!$D$14,$B31,0),0),IF(B31<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B31,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B32,0)>0,\"F\",\"\"),IF(PLE!B32<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},18,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B32<>1,OFFSET(EVENTOS!$D$14,$B32,0),0),IF(B32<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B32,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B33,0)>0,\"F\",\"\"),IF(PLE!B33<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},19,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B33<>1,OFFSET(EVENTOS!$D$14,$B33,0),0),IF(B33<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B33,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B34,0)>0,\"F\",\"\"),IF(PLE!B34<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},20,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B34<>1,OFFSET(EVENTOS!$D$14,$B34,0),0),IF(B34<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B34,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B35,0)>0,\"F\",\"\"),IF(PLE!B35<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},21,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B35<>1,OFFSET(EVENTOS!$D$14,$B35,0),0),IF(B35<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B35,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B36,0)>0,\"F\",\"\"),IF(PLE!B36<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},22,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B36<>1,OFFSET(EVENTOS!$D$14,$B36,0),0),IF(B36<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B36,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B37,0)>0,\"F\",\"\"),IF(PLE!B37<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},23,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B37<>1,OFFSET(EVENTOS!$D$14,$B37,0),0),IF(B37<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B37,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B38,0)>0,\"F\",\"\"),IF(PLE!B38<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},24,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B38<>1,OFFSET(EVENTOS!$D$14,$B38,0),0),IF(B38<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B38,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B39,0)>0,\"F\",\"\"),IF(PLE!B39<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},25,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B39<>1,OFFSET(EVENTOS!$D$14,$B39,0),0),IF(B39<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B39,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B40,0)>0,\"F\",\"\"),IF(PLE!B40<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},26,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B40<>1,OFFSET(EVENTOS!$D$14,$B40,0),0),IF(B40<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B40,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B41,0)>0,\"F\",\"\"),IF(PLE!B41<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},27,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B41<>1,OFFSET(EVENTOS!$D$14,$B41,0),0),IF(B41<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B41,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B42,0)>0,\"F\",\"\"),IF(PLE!B42<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},28,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B42<>1,OFFSET(EVENTOS!$D$14,$B42,0),0),IF(B42<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B42,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B43,0)>0,\"F\",\"\"),IF(PLE!B43<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},29,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B43<>1,OFFSET(EVENTOS!$D$14,$B43,0),0),IF(B43<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B43,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B44,0)>0,\"F\",\"\"),IF(PLE!B44<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},30,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B44<>1,OFFSET(EVENTOS!$D$14,$B44,0),0),IF(B44<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B44,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B45,0)>0,\"F\",\"\"),IF(PLE!B45<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},31,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B45<>1,OFFSET(EVENTOS!$D$14,$B45,0),0),IF(B45<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B45,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B46,0)>0,\"F\",\"\"),IF(PLE!B46<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},32,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B46<>1,OFFSET(EVENTOS!$D$14,$B46,0),0),IF(B46<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B46,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B47,0)>0,\"F\",\"\"),IF(PLE!B47<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},33,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B47<>1,OFFSET(EVENTOS!$D$14,$B47,0),0),IF(B47<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B47,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B48,0)>0,\"F\",\"\"),IF(PLE!B48<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},34,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B48<>1,OFFSET(EVENTOS!$D$14,$B48,0),0),IF(B48<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B48,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B49,0)>0,\"F\",\"\"),IF(PLE!B49<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},35,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B49<>1,OFFSET(EVENTOS!$D$14,$B49,0),0),IF(B49<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B49,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B50,0)>0,\"F\",\"\"),IF(PLE!B50<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},36,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B50<>1,OFFSET(EVENTOS!$D$14,$B50,0),0),IF(B50<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B50,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B51,0)>0,\"F\",\"\"),IF(PLE!B51<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},37,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B51<>1,OFFSET(EVENTOS!$D$14,$B51,0),0),IF(B51<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B51,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B52,0)>0,\"F\",\"\"),IF(PLE!B52<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},38,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B52<>1,OFFSET(EVENTOS!$D$14,$B52,0),0),IF(B52<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B52,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B53,0)>0,\"F\",\"\"),IF(PLE!B53<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},39,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B53<>1,OFFSET(EVENTOS!$D$14,$B53,0),0),IF(B53<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B53,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B54,0)>0,\"F\",\"\"),IF(PLE!B54<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},40,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B54<>1,OFFSET(EVENTOS!$D$14,$B54,0),0),IF(B54<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B54,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B55,0)>0,\"F\",\"\"),IF(PLE!B55<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},41,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B55<>1,OFFSET(EVENTOS!$D$14,$B55,0),0),IF(B55<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B55,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B56,0)>0,\"F\",\"\"),IF(PLE!B56<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},42,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B56<>1,OFFSET(EVENTOS!$D$14,$B56,0),0),IF(B56<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B56,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B57,0)>0,\"F\",\"\"),IF(PLE!B57<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},43,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B57<>1,OFFSET(EVENTOS!$D$14,$B57,0),0),IF(B57<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B57,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B58,0)>0,\"F\",\"\"),IF(PLE!B58<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},44,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B58<>1,OFFSET(EVENTOS!$D$14,$B58,0),0),IF(B58<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B58,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B59,0)>0,\"F\",\"\"),IF(PLE!B59<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},45,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B59<>1,OFFSET(EVENTOS!$D$14,$B59,0),0),IF(B59<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B59,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B60,0)>0,\"F\",\"\"),IF(PLE!B60<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},46,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B60<>1,OFFSET(EVENTOS!$D$14,$B60,0),0),IF(B60<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B60,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B61,0)>0,\"F\",\"\"),IF(PLE!B61<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},47,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B61<>1,OFFSET(EVENTOS!$D$14,$B61,0),0),IF(B61<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B61,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B62,0)>0,\"F\",\"\"),IF(PLE!B62<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},48,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B62<>1,OFFSET(EVENTOS!$D$14,$B62,0),0),IF(B62<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B62,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B63,0)>0,\"F\",\"\"),IF(PLE!B63<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},49,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B63<>1,OFFSET(EVENTOS!$D$14,$B63,0),0),IF(B63<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B63,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B64,0)>0,\"F\",\"\"),IF(PLE!B64<=MAX(CÁLCULO!$M$15:$M$78),\"F\",\"\"))","v":""},50,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B64<>1,OFFSET(EVENTOS!$D$14,$B64,0),0),IF(B64<=MAX(CÁLCULO!$M$15:$M$78),VLOOKUP($B64,CÁLCULO!$M$15:$N$78,2,FALSE),0))","v":0}]
["F"]
["F"]
["F",null,null,null,null,null,null,null,"Data das Medições"]
["F"]
["F",null,null,"Medições",null,null,null,null,{"$f":"IF(PLE.Medicao<=12,1,TRUNC((PLE.Medicao - 2)/11,0) * 11 + 1)","v":1},null,{"$f":"I69+1","v":2},null,{"$f":"K69+1","v":3},null,{"$f":"M69+1","v":4},null,{"$f":"O69+1","v":5},null,{"$f":"Q69+1","v":6},null,{"$f":"S69+1","v":7},null,{"$f":"U69+1","v":8},null,{"$f":"W69+1","v":9},null,{"$f":"Y69+1","v":10},null,{"$f":"AA69+1","v":11},null,{"$f":"AC69+1","v":12}]
["F",null,null,"Período:",null,null,null,"%",{"$f":"ROUND(I71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE71,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"IF(I69=1,I73,ROUND(I73,2)-ROUND(SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!I69-1,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),2))","v":0},null,{"$f":"ROUND(K73,2)-ROUND(I73,2)","v":0},null,{"$f":"ROUND(M73,2)-ROUND(K73,2)","v":0},null,{"$f":"ROUND(O73,2)-ROUND(M73,2)","v":0},null,{"$f":"ROUND(Q73,2)-ROUND(O73,2)","v":0},null,{"$f":"ROUND(S73,2)-ROUND(Q73,2)","v":0},null,{"$f":"ROUND(U73,2)-ROUND(S73,2)","v":0},null,{"$f":"ROUND(W73,2)-ROUND(U73,2)","v":0},null,{"$f":"ROUND(Y73,2)-ROUND(W73,2)","v":0},null,{"$f":"ROUND(AA73,2)-ROUND(Y73,2)","v":0},null,{"$f":"ROUND(AC73,2)-ROUND(AA73,2)","v":0},null,{"$f":"ROUND(AE73,2)-ROUND(AC73,2)","v":0}]
["F",null,null,"Acumulado:",null,null,null,"%",{"$f":"ROUND(I73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE73,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!I69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!K69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!M69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!O69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!Q69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!S69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!U69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!W69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!Y69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!AA69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!AC69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$78,\"<=\"&PLE!AE69,CÁLCULO!$AB$15:$AL$78)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0}]
["F"]
["F",{"$f":"Import.Município","v":"Tenente Portela"}]
["F","Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico pela Fiscalização"]
["F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nome:",null,{"$f":"Import.RespFiscalização","v":0}]
["F",{"$f":"DADOS!$F$48","v":"2024-10-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profissão:",null,0]
["F","Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ART/RRT:",null,0]

{"sheet":"QCI","index":10,"n_rows":37,"n_cols":31,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,3,5,10],[9,0,10,0],[9,25,9,27],[35,3,35,5],[27,3,29,14],[32,3,32,5],[9,29,9,30],[23,10,24,10],[6,2,10,2],[8,6,9,9],[8,10,9,10],[8,29,8,30],[6,3,6,10],[2,3,2,4],[2,6,2,8],[2,9,2,11],[2,12,3,14],[3,3,3,4],[3,6,3,8],[3,9,3,11]]}
[null,null,null,null,null,"QCI - Quadro de Composição do Investimento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Maior:","% Rateio CP Fin:"]
[null,null,null,"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR",null,null,"MUNICÍPIO / UF",null,null,"VALORES CONTRATADOS (R$):",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z7:AB7)","v":1},{"$f":"IF(OR($O$24=ORÇAMENTO.SumINVMANUAL+QCI.SumINVMANUAL,$O$24=0),0,MIN(MAX(0,($Z$3*$O$24-ORÇAMENTO.SumCPMANUAL-QCI.SumCPMANUAL)/($O$24-ORÇAMENTO.SumINVMANUAL-QCI.SumINVMANUAL)),1))","v":1}]
[null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},null,null,{"$f":"Import.Município","v":"Tenente Portela"}]
[]
[null,null,null,"APELIDO DO EMPREENDIMENTO",null,null,null,null,null,null,null,"RECURSO",{"$f":"IF(import.recurso=\"FGTS\",\"FINANCIAMENTO\",\"REPASSE\")","v":"REPASSE"},"CONTRAPARTIDA","INVESTIMENTO",null,null,null,null,null,null,null,null,null,null,"% CP Min Prog:","% CP Absoluta:","% CP Max Rep:"]
[null,null,"FILTRO",{"$f":"Import.Apelido","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)"},null,null,null,null,null,null,null,{"$f":"import.recurso","v":"OGU"},{"$f":"Import.Repasse","v":0},{"$f":"Import.Contrapartida","v":0},{"$f":"M7+N7","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Import.CPMinPerc,4)","v":0},{"$f":"IF($O$24=0,0,Import.CPMinAbsoluta/$O$24)","v":0},{"$f":"IF($O$24=0,0,($O$24-$AB$24-Import.Repasse)/($O$24))","v":1}]
[]
[null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(AND($O$24>0,$M$25>Import.CPMaxPerc,Import.CPMaxPerc>0))+4*(OR(AND($O$24>0,$M$25<QCI!$Z$7),$M$24<ROUND(Import.CPMinAbsoluta,2)))+8*(OR($L$10<0,$M$10<0))+16*(COUNTIF($L$13:$L$24,\"<0\")>0)+32*(OFFSET($A$24,-1,0)<OFFSET(ORÇAMENTO!$E$78,-1,0)),2),\"\",\"ERRO: CONTRAPARTIDA MAIOR QUE A MÁXIMA\",\"ERRO: CONTRAPARTIDA MENOR QUE A MÍNIMA\",\"ERRO: SALDO NEGATIVO\",\"ERRO: VALORES DE REPASSE NEGATIVOS\",\"ERRO: NÚMERO DE LINHAS DO QCI INSUFICIENTE. CLIQUE NO BOTÃO ADICIONAR LINHAS\")","v":"ERRO: SALDO NEGATIVO"},null,null,null,"Saldo a Reprogramar",{"$f":"$L$13","v":"Repasse (R$)"},"Contrapartida (R$)"]
["Ordem Meta",null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Repasse-L24","v":0},{"$f":"Import.Contrapartida-M24","v":-519915.03},null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,"Arred"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repasse (R$)","Contrapartida (R$)","Outros (R$)"]
[{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),OFFSET(A12,-1,0),D12)","v":-1},{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A12,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$f":"IF(O12>0,\"F\",\"\")","v":""},{"$f":"ROW()-ROW($D$13)","v":-1},null,null,{"$f":"IF(OR($B12=\"Manual\",$B12=\"SemiAuto\"),QCI.DescManual,IF($B12=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A12,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E12),ISBLANK(F12)),\"\",VLOOKUP($F12,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E12,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B12=\"Manual\",$B12=\"SemiAuto\"),QCI.LoteManual,IF($B12=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},{"$f":"ROUND($O12,2)-ROUND($M12,2)-ROUND($N12,2)","v":0},{"$f":"ROUND($AA12,2)-ROUND($AE12,2)","v":0},{"$f":"ROUND($AB12,2)","v":0},{"$f":"IF($B12=\"Branco\",0,IF(OR($B12=\"Manual\",$B12=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A12,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$f":"$O12","v":0},0,null,{"$f":"$O12-$AA12-$AB12","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.CPManual,IF($B12=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A12,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.OutrosManual,IF($B12=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A12,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O12>0,OR($B12=\"Automático\",$B12=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD12,$O12>0,COUNTIF(OFFSET($AD12,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[0,"Busca","↓","Meta","Item de Investimento","Subitem de Investimento","Descrição da Meta","Situação","Quantidade","Unid.","Lote de Licitação / nº do CTEF",{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento (R$)\",\"Repasse (R$)\")","v":"Repasse (R$)"},"Contrapartida Financeira (R$)","Outros (R$)","Investimento (R$)",null,null,"Descrição da Meta",null,"Lote de Licitação / nº do CTEF","Investimento (R$)","Divisão do Investimento","Contrapartida Financeira (R$)","Outros (R$)"]
[{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),OFFSET(A14,-1,0),D14)","v":1},{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A14,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Automático"},{"$f":"IF(O14>0,\"F\",\"\")","v":"F"},{"$f":"ROW()-ROW($D$13)","v":1},null,null,{"$f":"IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.DescManual,IF($B14=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A14,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":"Ponte Sobre o Rio Lajeado Burro Magro"},null,null,{"$f":"IF(AND(ISBLANK(E14),ISBLANK(F14)),\"\",VLOOKUP($F14,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E14,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.LoteManual,IF($B14=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":"LOTE 1"},{"$f":"ROUND($O14,2)-ROUND($M14,2)-ROUND($N14,2)","v":0},{"$f":"ROUND($AA14,2)-ROUND($AE14,2)","v":519915.03},{"$f":"ROUND($AB14,2)","v":0},{"$f":"IF($B14=\"Branco\",0,IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A14,ORÇAMENTO!$E$15:$E$78,0))))","v":519915.03},null,null,null,null,null,null,"Proporcional",{"$f":"$O14","v":519915.03},0,null,{"$f":"$O14-$AA14-$AB14","v":0},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.CPManual,IF($B14=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A14,ORÇAMENTO!$E$15:$E$78,0)))))","v":519915.03},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.OutrosManual,IF($B14=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A14,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O14>0,OR($B14=\"Automático\",$B14=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD14,$O14>0,COUNTIF(OFFSET($AD14,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[2,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A15,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",2,null,null,{"$f":"IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.DescManual,IF($B15=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A15,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E15),ISBLANK(F15)),\"\",VLOOKUP($F15,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E15,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.LoteManual,IF($B15=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B15=\"Branco\",0,IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A15,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B15=\"Branco\",0,IF($B15=\"Manual\",QCI.CPManual,IF($B15=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A15,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B15=\"Branco\",0,IF($B15=\"Manual\",QCI.OutrosManual,IF($B15=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A15,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O15>0,OR($B15=\"Automático\",$B15=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD15,$O15>0,COUNTIF(OFFSET($AD15,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[3,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A16,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",3,null,null,{"$f":"IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.DescManual,IF($B16=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A16,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E16),ISBLANK(F16)),\"\",VLOOKUP($F16,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E16,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.LoteManual,IF($B16=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B16=\"Branco\",0,IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A16,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B16=\"Branco\",0,IF($B16=\"Manual\",QCI.CPManual,IF($B16=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A16,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B16=\"Branco\",0,IF($B16=\"Manual\",QCI.OutrosManual,IF($B16=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A16,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O16>0,OR($B16=\"Automático\",$B16=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD16,$O16>0,COUNTIF(OFFSET($AD16,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[4,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A17,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",4,null,null,{"$f":"IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.DescManual,IF($B17=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A17,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E17),ISBLANK(F17)),\"\",VLOOKUP($F17,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E17,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.LoteManual,IF($B17=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B17=\"Branco\",0,IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A17,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B17=\"Branco\",0,IF($B17=\"Manual\",QCI.CPManual,IF($B17=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A17,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B17=\"Branco\",0,IF($B17=\"Manual\",QCI.OutrosManual,IF($B17=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A17,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O17>0,OR($B17=\"Automático\",$B17=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD17,$O17>0,COUNTIF(OFFSET($AD17,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[5,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A18,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",5,null,null,{"$f":"IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.DescManual,IF($B18=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A18,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E18),ISBLANK(F18)),\"\",VLOOKUP($F18,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E18,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.LoteManual,IF($B18=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B18=\"Branco\",0,IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A18,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B18=\"Branco\",0,IF($B18=\"Manual\",QCI.CPManual,IF($B18=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A18,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B18=\"Branco\",0,IF($B18=\"Manual\",QCI.OutrosManual,IF($B18=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A18,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O18>0,OR($B18=\"Automático\",$B18=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD18,$O18>0,COUNTIF(OFFSET($AD18,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[6,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A19,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",6,null,null,{"$f":"IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.DescManual,IF($B19=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A19,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E19),ISBLANK(F19)),\"\",VLOOKUP($F19,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E19,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.LoteManual,IF($B19=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B19=\"Branco\",0,IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A19,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B19=\"Branco\",0,IF($B19=\"Manual\",QCI.CPManual,IF($B19=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A19,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B19=\"Branco\",0,IF($B19=\"Manual\",QCI.OutrosManual,IF($B19=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A19,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O19>0,OR($B19=\"Automático\",$B19=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD19,$O19>0,COUNTIF(OFFSET($AD19,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[7,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A20,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",7,null,null,{"$f":"IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.DescManual,IF($B20=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A20,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E20),ISBLANK(F20)),\"\",VLOOKUP($F20,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E20,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.LoteManual,IF($B20=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B20=\"Branco\",0,IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A20,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B20=\"Branco\",0,IF($B20=\"Manual\",QCI.CPManual,IF($B20=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A20,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B20=\"Branco\",0,IF($B20=\"Manual\",QCI.OutrosManual,IF($B20=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A20,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O20>0,OR($B20=\"Automático\",$B20=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD20,$O20>0,COUNTIF(OFFSET($AD20,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[8,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A21,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",8,null,null,{"$f":"IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.DescManual,IF($B21=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A21,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E21),ISBLANK(F21)),\"\",VLOOKUP($F21,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E21,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.LoteManual,IF($B21=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B21=\"Branco\",0,IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A21,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B21=\"Branco\",0,IF($B21=\"Manual\",QCI.CPManual,IF($B21=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A21,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B21=\"Branco\",0,IF($B21=\"Manual\",QCI.OutrosManual,IF($B21=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A21,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O21>0,OR($B21=\"Automático\",$B21=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD21,$O21>0,COUNTIF(OFFSET($AD21,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[9,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A22,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",9,null,null,{"$f":"IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.DescManual,IF($B22=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A22,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E22),ISBLANK(F22)),\"\",VLOOKUP($F22,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E22,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.LoteManual,IF($B22=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B22=\"Branco\",0,IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A22,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B22=\"Branco\",0,IF($B22=\"Manual\",QCI.CPManual,IF($B22=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A22,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B22=\"Branco\",0,IF($B22=\"Manual\",QCI.OutrosManual,IF($B22=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A22,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O22>0,OR($B22=\"Automático\",$B22=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD22,$O22>0,COUNTIF(OFFSET($AD22,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[10,{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A23,ORÇAMENTO!$E$15:$E$78,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$f":"IF(O23>0,\"F\",\"\")","v":""},{"$f":"ROW()-ROW($D$13)","v":10},null,null,{"$f":"IF(OR($B23=\"Manual\",$B23=\"SemiAuto\"),QCI.DescManual,IF($B23=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$78,MATCH($A23,ORÇAMENTO!$E$15:$E$78,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E23),ISBLANK(F23)),\"\",VLOOKUP($F23,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E23,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B23=\"Manual\",$B23=\"SemiAuto\"),QCI.LoteManual,IF($B23=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},{"$f":"ROUND($O23,2)-ROUND($M23,2)-ROUND($N23,2)","v":0},{"$f":"ROUND($AA23,2)-ROUND($AE23,2)","v":0},{"$f":"ROUND($AB23,2)","v":0},{"$f":"IF($B23=\"Branco\",0,IF(OR($B23=\"Manual\",$B23=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$78,MATCH($A23,ORÇAMENTO!$E$15:$E$78,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$f":"$O23","v":0},0,null,{"$f":"$O23-$AA23-$AB23","v":0},{"$f":"IF($B23=\"Branco\",0,IF($B23=\"Manual\",QCI.CPManual,IF($B23=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$78,MATCH($A23,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},{"$f":"IF($B23=\"Branco\",0,IF($B23=\"Manual\",QCI.OutrosManual,IF($B23=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$78,MATCH($A23,ORÇAMENTO!$E$15:$E$78,0)))))","v":0},null,{"$f":"AND($AA$3>0,$AA$3<1,$O23>0,OR($B23=\"Automático\",$B23=\"SemiAuto\"),OR(QCI!$Z$3=QCI!$Z$7,QCI!$Z$3=QCI!$AA$7,QCI!$Z$3=QCI!$AB$7))","v":false},{"$f":"IF(AND($AD23,$O23>0,COUNTIF(OFFSET($AD23,1,0):$AD$24,TRUE)=0),CHOOSE(1+LOG(1+2*(QCI!$Z$3=QCI!$Z$7)+4*(QCI!$Z$3=QCI!$AA$7)+8*(QCI!$Z$3=QCI!$AB$7),2),0,$AA$24-ROUND(Import.CPMinPerc*$O$24,2),$AA$24-Import.CPMinAbsoluta,Import.Repasse-$Z$24),0)","v":0}]
[null,"TR$","F",null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L13:OFFSET(L24,-1,0))","v":0},{"$f":"SUM(M13:OFFSET(M24,-1,0))","v":519915.03},{"$f":"SUM(N13:OFFSET(N24,-1,0))","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":519915.03},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ROUND(Z13:OFFSET(Z24,-1,0),2))","v":0},{"$f":"SUMPRODUCT(ROUND(AA13:OFFSET(AA24,-1,0),2))","v":519915.03},{"$f":"SUM(AB13:OFFSET(AB24,-1,0))","v":0}]
[null,"T%","F",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(L24/$O24),0,ROUND(L24/$O24,4))","v":0},{"$f":"IF(ISERROR(M24/$O24),0,ROUND(M24/$O24,4))","v":1},{"$f":"IF(ISERROR(N24/$O24),0,ROUND(N24/$O24,4))","v":0},{"$f":"IF(ISERROR(O24/$O24),0,ROUND(O24/$O24,4))","v":1}]
[]
[null,null,null,"Observações:"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Import.Município","v":"Tenente Portela"}]
[null,null,null,"Local",null,null,null,null,"Representante Tomador"]
[null,null,null,null,null,null,null,null,{"$f":"\"Nome:\" &  \" \" & DADOS!F28","v":"Nome: Rosemar A. Sala"}]
[null,null,null,{"$f":"DADOS!$F$25","v":"2024-10-18"},null,null,null,null,{"$f":"\"Cargo:\"  & \" \" & DADOS!F29","v":"Cargo: Prefeito"}]
[null,null,null,"Data"]

{"sheet":"BM","index":11,"n_rows":93,"n_cols":41,"rows_kept":93,"cut":false,"hidden":false,"merged":[[91,23,91,25],[86,3,86,14],[87,9,87,12],[87,22,87,25],[89,23,89,25],[90,23,90,25],[84,3,84,11],[85,3,85,8],[14,27,14,38],[79,3,79,14],[79,19,79,25],[80,3,82,14],[80,19,82,25],[14,3,14,4],[10,27,10,38],[11,9,11,11],[11,12,11,14],[11,16,11,17],[6,5,6,7],[6,8,6,11],[6,12,6,13],[10,19,10,20],[7,2,11,2],[7,5,7,7],[7,8,7,11],[7,12,7,13],[9,4,10,8],[9,13,10,14],[4,3,4,4],[4,5,4,7],[4,9,4,13],[2,0,2,1],[3,3,3,4],[3,5,3,7],[3,9,3,13]]}
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"BA - Boletim de Aferição\",\"BM - Boletim de Medição\")","v":"BM - Boletim de Medição"},null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
["Modo CAIXA",null,null,null,{"$f":"IF(Import.RegimeExecução=\"(SELECIONAR)\",\"Selecione o Regime de Execução na Aba Dados\",Import.RegimeExecução&\" - \"&import.recurso)","v":"Selecione o Regime de Execução na Aba Dados"},null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[false]
[null,null,null,"PROPONENTE / TOMADOR",null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV","APELIDO DO EMPREENDIMENTO",null,null,null,null,"INÍCIO DE OBRA"]
["Regime ",null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},null,{"$f":"Import.CR","v":0},null,null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Apelido","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)"},null,null,null,null,{"$f":"Import.DataInicioObra","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fórmula CopMed"]
[]
[{"$f":"RegimeExecucao","v":"Unitário"},null,null,"Nº CTEF","EMPRESA EXECUTORA","CNPJ",null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"REGIME DE EXECUÇÃO\",\"MUNICÍPIO / UF\")","v":"MUNICÍPIO / UF"},null,null,null,"PERÍODO DA MEDIÇÃO",null,"Nº MEDIÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM.MEDAcumulado","v":0}]
["ARREDMED",null,"FILTRO",{"$f":"Import.CTEF","v":0},{"$f":"Import.empresa","v":0},{"$f":"Import.CNPJ","v":0},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"Tenente Portela"},null,null,null,{"$f":"TEXT(IF(BM.medicao=1,Import.DataInicioObra,OFFSET($AB$12,0,BM.medicao-1-$AB$13)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($AB$12,0,BM.medicao-$AB$13),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,1]
[true]
[null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"PLE\",\"Foi selecionado na aba 'MENU' o acompanhamento por PLE.\",IF(TIPOORCAMENTO=\"Proposto\",\"Altere na aba 'MENU' o tipo de orçamento para 'Licitado'.\",\"\"))","v":"Foi selecionado na aba 'MENU' o acompanhamento por PLE."},null,null,null,null,null,null,null,null,{"$f":"\"Realizado Acumulado: \"&TEXT(ROUND($O$15/($I$15+10^-12),4),\"0,00%\")","v":"Realizado Acumulado: 0,00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anexo",null,null,null,null,null,null,null,"Datas das Medições"]
[null,null,null,null,"Orçamento Contratado",null,null,null,null,{"$f":"\"Evolução Física \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Evolução Física (Qtde.)"},null,null,"Evolução Financeira (R$)",null,null,null,{"$f":"\"Aferido (CAIXA) \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Aferido (CAIXA) (Qtde.)"},null,null,"Quadro de Glosas"]
["n1","Altura","↓","Item","Descrição","Unidade","Quantidade","Preço Unitário (com BDI) (R$)","Preço Total\n(R$)","Acum. Anterior","Período","Acum. Incluindo o Período","Acum. Anterior","Período","Acum. Incluindo o Período",null,"Acum. Anterior","Acum. Incluindo o Período",null,"Item","Descrição",{"$f":"IF(RegimeExecucao=\"Unitário\",\"Unidade\",\"\")","v":"Unidade"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Quant. Glosada (unid)\",\"Percentual Glosado (%)\")","v":"Quant. Glosada (unid)"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Preço Unitário (R$)\",\"Valor Total do Item (R$)\")","v":"Preço Unitário (R$)"},"Valor Total Glosado (R$)","Motivo da Glosa",null,{"$f":"IF(BM.medicao<=12,1,TRUNC((BM.medicao - 2)/11,0) * 11 + 1)","v":1},{"$f":"OFFSET(AC13,0,-1)+1","v":2},{"$f":"OFFSET(AD13,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,null,"Valor Total Medido (R$)"]
[{"$f":"ORÇAMENTO!C14","v":"S"},{"$f":"ORÇAMENTO!D14","v":0},{"$f":"IF(OR($I14>0,$A14=1,$A14=2,$A14=3,$A14=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O14","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(Sem Código)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T14)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W14)","v":0},{"$f":"ORÇAMENTO!X14","v":0},{"$f":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M14/$I14*100,0))","v":0},{"$f":"L14-J14","v":0},{"$f":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O14/$I14*100,0))","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O14-M14","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W14>0,$D14,\"\")","v":""},{"$f":"IF($W14>0,$E14,\"\")","v":""},{"$f":"IF(AND($W14>0,RegimeExecucao=\"Unitário\"),$F14,\"\")","v":""},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",$Y14/$X14,\"\"),($Y14/$X14)*100),0)","v":0},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",ROUND($H14,ORÇAMENTO!$AF$10),\"\"),ROUND($I14,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO14-O14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A14=\"S\",IF(BM!$I14=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I14,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H14,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[null,null,"F",{"$f":"\"Objeto do CTEF: \"&Import.DescLote","v":"Objeto do CTEF: Projeto Estrutural de Ponte em Concreto Armado"},null,null,null,"TOTAL:",{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,ORÇAMENTO!$X$15)","v":0},{"$f":"IF(M$15=0,0,IF(RegimeExecucao=\"Global\",M$15/$I$15*100,0))","v":0},{"$f":"L15-J15","v":0},{"$f":"IF(O$15=0,0,IF(RegimeExecucao=\"Global\",O$15/$I$15*100,0))","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$78,\"S\",OFFSET(M15,1,0):M$78))","v":0},{"$f":"O15-M15","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$78,\"S\",OFFSET(O15,1,0):O$78))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Preencher abaixo com a \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"QUANTIDADE\",\"PORCENTAGEM\")&\" executada no PERÍODO\"","v":"Preencher abaixo com a QUANTIDADE executada no PERÍODO"}]
[{"$f":"ORÇAMENTO!C16","v":1},{"$f":"ORÇAMENTO!D16","v":62},{"$f":"IF(OR($I16>0,$A16=1,$A16=2,$A16=3,$A16=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O16","v":"1."},{"$f":"ORÇAMENTO.Descricao","v":"Ponte Sobre o Rio Lajeado Burro Magro"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T16)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W16)","v":0},{"$f":"ORÇAMENTO!X16","v":519915.03},{"$f":"IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I16>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M16/$I16*100,0))","v":0},{"$f":"L16-J16","v":0},{"$f":"IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I16>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O16/$I16*100,0))","v":0},{"$f":"IF($A16=\"S\",VTOTALBM,IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O16-M16","v":0},{"$f":"IF($A16=\"S\",VTOTALBM,IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W16>0,$D16,\"\")","v":""},{"$f":"IF($W16>0,$E16,\"\")","v":""},{"$f":"IF(AND($W16>0,RegimeExecucao=\"Unitário\"),$F16,\"\")","v":""},{"$f":"IF($Y16>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A16=\"S\",$Y16/$X16,\"\"),($Y16/$X16)*100),0)","v":0},{"$f":"IF($Y16>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A16=\"S\",ROUND($H16,ORÇAMENTO!$AF$10),\"\"),ROUND($I16,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO16-O16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A16=\"S\",IF(BM!$I16=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I16,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H16,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C17","v":2},{"$f":"ORÇAMENTO!D17","v":6},"F",{"$f":"ORÇAMENTO!O17","v":"1.1."},"Serviços Iniciais",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T17)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W17)","v":0},{"$f":"ORÇAMENTO!X17","v":28474.73},{"$f":"IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M17/$I17*100,0))","v":0},0,{"$f":"IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O17/$I17*100,0))","v":0},{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W17>0,RegimeExecucao=\"Unitário\"),$F17,\"\")","v":""},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",$Y17/$X17,\"\"),($Y17/$X17)*100),0)","v":0},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",ROUND($H17,ORÇAMENTO!$AF$10),\"\"),ROUND($I17,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A17=\"S\",IF(BM!$I17=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I17,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H17,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C18","v":"S"},{"$f":"ORÇAMENTO!D18","v":0},"F",{"$f":"ORÇAMENTO!O18","v":"1.1.0.1."},"FORNECIMENTO E INSTALAÇÃO DE PLACA DE OBRA COM CHAPA GALVANIZADA E ESTRUTURA DE MADEIRA. AF_03/2022_PS",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T18)","v":6.48},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W18)","v":572.39},{"$f":"ORÇAMENTO!X18","v":3709.09},{"$f":"IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M18/$I18*100,0))","v":0},0,{"$f":"IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O18/$I18*100,0))","v":0},{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W18>0,RegimeExecucao=\"Unitário\"),$F18,\"\")","v":""},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",$Y18/$X18,\"\"),($Y18/$X18)*100),0)","v":0},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",ROUND($H18,ORÇAMENTO!$AF$10),\"\"),ROUND($I18,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A18=\"S\",IF(BM!$I18=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I18,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H18,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C19","v":"S"},{"$f":"ORÇAMENTO!D19","v":0},"F",{"$f":"ORÇAMENTO!O19","v":"1.1.0.2."},"LOCACAO DE CONTAINER 2,30 X 6,00 M, ALT. 2,50 M, COM 1 SANITARIO, PARA ESCRITORIO, COMPLETO, SEM DIVISORIAS INTERNAS (NAO INCLUI MOBILIZACAO/DESMOBILIZACAO)                                                                                                                                                                                                                                                                                                                                              ",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"MES   "},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T19)","v":6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W19)","v":1255.9000000000001},{"$f":"ORÇAMENTO!X19","v":7535.4},{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M19/$I19*100,0))","v":0},0,{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O19/$I19*100,0))","v":0},{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W19>0,RegimeExecucao=\"Unitário\"),$F19,\"\")","v":""},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",$Y19/$X19,\"\"),($Y19/$X19)*100),0)","v":0},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",ROUND($H19,ORÇAMENTO!$AF$10),\"\"),ROUND($I19,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A19=\"S\",IF(BM!$I19=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I19,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H19,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C20","v":"S"},{"$f":"ORÇAMENTO!D20","v":0},"F",{"$f":"ORÇAMENTO!O20","v":"1.1.0.3."},"LIMPEZA MANUAL DE VEGETAÇÃO EM TERRENO COM ENXADA. AF_03/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T20)","v":70},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W20)","v":5.53},{"$f":"ORÇAMENTO!X20","v":387.1},{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M20/$I20*100,0))","v":0},0,{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O20/$I20*100,0))","v":0},{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W20>0,RegimeExecucao=\"Unitário\"),$F20,\"\")","v":""},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",$Y20/$X20,\"\"),($Y20/$X20)*100),0)","v":0},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",ROUND($H20,ORÇAMENTO!$AF$10),\"\"),ROUND($I20,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A20=\"S\",IF(BM!$I20=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I20,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H20,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C21","v":"S"},{"$f":"ORÇAMENTO!D21","v":0},"F",{"$f":"ORÇAMENTO!O21","v":"1.1.0.4."},"LOCAÇÃO CONVENCIONAL DE OBRA, UTILIZANDO GABARITO DE TÁBUAS CORRIDAS PONTALETADAS A CADA 2,00M -  2 UTILIZAÇÕES. AF_03/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T21)","v":50},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W21)","v":66.45},{"$f":"ORÇAMENTO!X21","v":3322.5},{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M21/$I21*100,0))","v":0},0,{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O21/$I21*100,0))","v":0},{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W21>0,RegimeExecucao=\"Unitário\"),$F21,\"\")","v":""},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",$Y21/$X21,\"\"),($Y21/$X21)*100),0)","v":0},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",ROUND($H21,ORÇAMENTO!$AF$10),\"\"),ROUND($I21,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A21=\"S\",IF(BM!$I21=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I21,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H21,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C22","v":"S"},{"$f":"ORÇAMENTO!D22","v":0},{"$f":"IF(OR($I22>0,$A22=1,$A22=2,$A22=3,$A22=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O22","v":"1.1.0.5."},{"$f":"ORÇAMENTO.Descricao","v":"GERADOR PORTÁTIL MONOFÁSICO, POTÊNCIA 5500 VA, MOTOR A GASOLINA, POTÊNCIA DO MOTOR 13 CV - CHP DIURNO. AF_03/2016"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"CHP"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T22)","v":672},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W22)","v":20.12},{"$f":"ORÇAMENTO!X22","v":13520.64},{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M22/$I22*100,0))","v":0},{"$f":"L22-J22","v":0},{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O22/$I22*100,0))","v":0},{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O22-M22","v":0},{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W22>0,$D22,\"\")","v":""},{"$f":"IF($W22>0,$E22,\"\")","v":""},{"$f":"IF(AND($W22>0,RegimeExecucao=\"Unitário\"),$F22,\"\")","v":""},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",$Y22/$X22,\"\"),($Y22/$X22)*100),0)","v":0},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",ROUND($H22,ORÇAMENTO!$AF$10),\"\"),ROUND($I22,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO22-O22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A22=\"S\",IF(BM!$I22=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I22,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H22,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C23","v":2},{"$f":"ORÇAMENTO!D23","v":2},{"$f":"IF(OR($I23>0,$A23=1,$A23=2,$A23=3,$A23=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O23","v":"1.2."},"Ensecadeira com enroncamento de pedras",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T23)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W23)","v":0},{"$f":"ORÇAMENTO!X23","v":1836.95},{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M23/$I23*100,0))","v":0},{"$f":"L23-J23","v":0},{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O23/$I23*100,0))","v":0},{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O23-M23","v":0},{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W23>0,$D23,\"\")","v":""},{"$f":"IF($W23>0,$E23,\"\")","v":""},{"$f":"IF(AND($W23>0,RegimeExecucao=\"Unitário\"),$F23,\"\")","v":""},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",$Y23/$X23,\"\"),($Y23/$X23)*100),0)","v":0},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",ROUND($H23,ORÇAMENTO!$AF$10),\"\"),ROUND($I23,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO23-O23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A23=\"S\",IF(BM!$I23=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I23,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H23,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C24","v":"S"},{"$f":"ORÇAMENTO!D24","v":0},"F",{"$f":"ORÇAMENTO!O24","v":"1.2.0.1."},"Enrocamento de pedra jogada - pedra de mão comercial - fornecimento e assentamento",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m³"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T24)","v":8.64},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W24)","v":212.61},{"$f":"ORÇAMENTO!X24","v":1836.95},{"$f":"IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M24/$I24*100,0))","v":0},0,{"$f":"IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O24/$I24*100,0))","v":0},{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W24>0,RegimeExecucao=\"Unitário\"),$F24,\"\")","v":""},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",$Y24/$X24,\"\"),($Y24/$X24)*100),0)","v":0},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",ROUND($H24,ORÇAMENTO!$AF$10),\"\"),ROUND($I24,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A24=\"S\",IF(BM!$I24=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I24,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H24,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C25","v":2},{"$f":"ORÇAMENTO!D25","v":3},{"$f":"IF(OR($I25>0,$A25=1,$A25=2,$A25=3,$A25=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O25","v":"1.3."},"Demolição das contenções existentes",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T25)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W25)","v":0},{"$f":"ORÇAMENTO!X25","v":2857.51},{"$f":"IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M25/$I25*100,0))","v":0},{"$f":"L25-J25","v":0},{"$f":"IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O25/$I25*100,0))","v":0},{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O25-M25","v":0},{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W25>0,$D25,\"\")","v":""},{"$f":"IF($W25>0,$E25,\"\")","v":""},{"$f":"IF(AND($W25>0,RegimeExecucao=\"Unitário\"),$F25,\"\")","v":""},{"$f":"IF($Y25>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A25=\"S\",$Y25/$X25,\"\"),($Y25/$X25)*100),0)","v":0},{"$f":"IF($Y25>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A25=\"S\",ROUND($H25,ORÇAMENTO!$AF$10),\"\"),ROUND($I25,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO25-O25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A25=\"S\",IF(BM!$I25=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I25,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H25,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C26","v":"S"},{"$f":"ORÇAMENTO!D26","v":0},"F",{"$f":"ORÇAMENTO!O26","v":"1.3.0.1."},"Demolição manual de concreto simples",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m³"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T26)","v":5.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W26)","v":502.6},{"$f":"ORÇAMENTO!X26","v":2714.04},{"$f":"IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M26/$I26*100,0))","v":0},0,{"$f":"IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O26/$I26*100,0))","v":0},{"$f":"IF($A26=\"S\",VTOTALBM,IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A26=\"S\",VTOTALBM,IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W26>0,RegimeExecucao=\"Unitário\"),$F26,\"\")","v":""},{"$f":"IF($Y26>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A26=\"S\",$Y26/$X26,\"\"),($Y26/$X26)*100),0)","v":0},{"$f":"IF($Y26>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A26=\"S\",ROUND($H26,ORÇAMENTO!$AF$10),\"\"),ROUND($I26,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A26=\"S\",IF(BM!$I26=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I26,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H26,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C27","v":"S"},{"$f":"ORÇAMENTO!D27","v":0},"F",{"$f":"ORÇAMENTO!O27","v":"1.3.0.2."},"Transporte com caminhão basculante de 6 m³ - rodovia em revestimento primário",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"tkm"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T27)","v":116.64},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W27)","v":1.23},{"$f":"ORÇAMENTO!X27","v":143.47},{"$f":"IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M27/$I27*100,0))","v":0},0,{"$f":"IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O27/$I27*100,0))","v":0},{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W27>0,RegimeExecucao=\"Unitário\"),$F27,\"\")","v":""},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",$Y27/$X27,\"\"),($Y27/$X27)*100),0)","v":0},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",ROUND($H27,ORÇAMENTO!$AF$10),\"\"),ROUND($I27,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A27=\"S\",IF(BM!$I27=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I27,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H27,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C28","v":2},{"$f":"ORÇAMENTO!D28","v":14},"F",{"$f":"ORÇAMENTO!O28","v":"1.4."},"Infraestrutura",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T28)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W28)","v":0},{"$f":"ORÇAMENTO!X28","v":40591.769999999997},{"$f":"IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M28/$I28*100,0))","v":0},0,{"$f":"IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O28/$I28*100,0))","v":0},{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W28>0,RegimeExecucao=\"Unitário\"),$F28,\"\")","v":""},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",$Y28/$X28,\"\"),($Y28/$X28)*100),0)","v":0},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",ROUND($H28,ORÇAMENTO!$AF$10),\"\"),ROUND($I28,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A28=\"S\",IF(BM!$I28=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I28,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H28,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C29","v":3},{"$f":"ORÇAMENTO!D29","v":2},{"$f":"IF(OR($I29>0,$A29=1,$A29=2,$A29=3,$A29=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O29","v":"1.4.1."},{"$f":"ORÇAMENTO.Descricao","v":"Preparo das fundações"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T29)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W29)","v":0},{"$f":"ORÇAMENTO!X29","v":6155.63},{"$f":"IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M29/$I29*100,0))","v":0},{"$f":"L29-J29","v":0},{"$f":"IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O29/$I29*100,0))","v":0},{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O29-M29","v":0},{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W29>0,$D29,\"\")","v":""},{"$f":"IF($W29>0,$E29,\"\")","v":""},{"$f":"IF(AND($W29>0,RegimeExecucao=\"Unitário\"),$F29,\"\")","v":""},{"$f":"IF($Y29>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A29=\"S\",$Y29/$X29,\"\"),($Y29/$X29)*100),0)","v":0},{"$f":"IF($Y29>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A29=\"S\",ROUND($H29,ORÇAMENTO!$AF$10),\"\"),ROUND($I29,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO29-O29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A29=\"S\",IF(BM!$I29=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I29,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H29,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C30","v":"S"},{"$f":"ORÇAMENTO!D30","v":0},"F",{"$f":"ORÇAMENTO!O30","v":"1.4.1.1."},"ESCAVAÇÃO MECANIZADA PARA BLOCO DE COROAMENTO OU SAPATA COM RETROESCAVADEIRA (INCLUINDO ESCAVAÇÃO PARA COLOCAÇÃO DE FÔRMAS). AF_01/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T30)","v":122.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W30)","v":50.25},{"$f":"ORÇAMENTO!X30","v":6155.63},{"$f":"IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M30/$I30*100,0))","v":0},0,{"$f":"IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O30/$I30*100,0))","v":0},{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W30>0,RegimeExecucao=\"Unitário\"),$F30,\"\")","v":""},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",$Y30/$X30,\"\"),($Y30/$X30)*100),0)","v":0},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",ROUND($H30,ORÇAMENTO!$AF$10),\"\"),ROUND($I30,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A30=\"S\",IF(BM!$I30=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I30,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H30,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C31","v":3},{"$f":"ORÇAMENTO!D31","v":6},{"$f":"IF(OR($I31>0,$A31=1,$A31=2,$A31=3,$A31=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O31","v":"1.4.2."},{"$f":"ORÇAMENTO.Descricao","v":"Sapatas"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T31)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W31)","v":0},{"$f":"ORÇAMENTO!X31","v":30160.3},{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M31/$I31*100,0))","v":0},{"$f":"L31-J31","v":0},{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O31/$I31*100,0))","v":0},{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O31-M31","v":0},{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W31>0,$D31,\"\")","v":""},{"$f":"IF($W31>0,$E31,\"\")","v":""},{"$f":"IF(AND($W31>0,RegimeExecucao=\"Unitário\"),$F31,\"\")","v":""},{"$f":"IF($Y31>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A31=\"S\",$Y31/$X31,\"\"),($Y31/$X31)*100),0)","v":0},{"$f":"IF($Y31>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A31=\"S\",ROUND($H31,ORÇAMENTO!$AF$10),\"\"),ROUND($I31,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO31-O31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A31=\"S\",IF(BM!$I31=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I31,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H31,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C32","v":"S"},{"$f":"ORÇAMENTO!D32","v":0},"F",{"$f":"ORÇAMENTO!O32","v":"1.4.2.1."},"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m²"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T32)","v":26},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W32)","v":167.8},{"$f":"ORÇAMENTO!X32","v":4362.8},{"$f":"IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M32/$I32*100,0))","v":0},0,{"$f":"IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O32/$I32*100,0))","v":0},{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W32>0,RegimeExecucao=\"Unitário\"),$F32,\"\")","v":""},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",$Y32/$X32,\"\"),($Y32/$X32)*100),0)","v":0},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",ROUND($H32,ORÇAMENTO!$AF$10),\"\"),ROUND($I32,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A32=\"S\",IF(BM!$I32=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I32,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H32,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C33","v":"S"},{"$f":"ORÇAMENTO!D33","v":0},"F",{"$f":"ORÇAMENTO!O33","v":"1.4.2.2."},"ARMAÇÃO DE BLOCO, SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_01/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T33)","v":617.70000000000005},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W33)","v":13.83},{"$f":"ORÇAMENTO!X33","v":8542.7900000000009},{"$f":"IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M33/$I33*100,0))","v":0},0,{"$f":"IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O33/$I33*100,0))","v":0},{"$f":"IF($A33=\"S\",VTOTALBM,IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A33=\"S\",VTOTALBM,IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W33>0,RegimeExecucao=\"Unitário\"),$F33,\"\")","v":""},{"$f":"IF($Y33>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A33=\"S\",$Y33/$X33,\"\"),($Y33/$X33)*100),0)","v":0},{"$f":"IF($Y33>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A33=\"S\",ROUND($H33,ORÇAMENTO!$AF$10),\"\"),ROUND($I33,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A33=\"S\",IF(BM!$I33=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I33,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H33,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C34","v":"S"},{"$f":"ORÇAMENTO!D34","v":0},{"$f":"IF(OR($I34>0,$A34=1,$A34=2,$A34=3,$A34=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O34","v":"1.4.2.3."},{"$f":"ORÇAMENTO.Descricao","v":"ACO CA-50, 12,5 MM OU 16,0 MM, VERGALHAO                                                                                                                                                                                                                                                                                                                                                                                                                                                                  "},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG    "},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T34)","v":95.8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W34)","v":9.34},{"$f":"ORÇAMENTO!X34","v":894.77},{"$f":"IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M34/$I34*100,0))","v":0},{"$f":"L34-J34","v":0},{"$f":"IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O34/$I34*100,0))","v":0},{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O34-M34","v":0},{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W34>0,$D34,\"\")","v":""},{"$f":"IF($W34>0,$E34,\"\")","v":""},{"$f":"IF(AND($W34>0,RegimeExecucao=\"Unitário\"),$F34,\"\")","v":""},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",$Y34/$X34,\"\"),($Y34/$X34)*100),0)","v":0},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",ROUND($H34,ORÇAMENTO!$AF$10),\"\"),ROUND($I34,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO34-O34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A34=\"S\",IF(BM!$I34=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I34,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H34,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C35","v":"S"},{"$f":"ORÇAMENTO!D35","v":0},{"$f":"IF(OR($I35>0,$A35=1,$A35=2,$A35=3,$A35=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O35","v":"1.4.2.4."},{"$f":"ORÇAMENTO.Descricao","v":"Perfuração em concreto com martelete elétrico - D = 10 mm"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T35)","v":28.8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W35)","v":23.87},{"$f":"ORÇAMENTO!X35","v":687.46},{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M35/$I35*100,0))","v":0},{"$f":"L35-J35","v":0},{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O35/$I35*100,0))","v":0},{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O35-M35","v":0},{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W35>0,$D35,\"\")","v":""},{"$f":"IF($W35>0,$E35,\"\")","v":""},{"$f":"IF(AND($W35>0,RegimeExecucao=\"Unitário\"),$F35,\"\")","v":""},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",$Y35/$X35,\"\"),($Y35/$X35)*100),0)","v":0},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",ROUND($H35,ORÇAMENTO!$AF$10),\"\"),ROUND($I35,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO35-O35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A35=\"S\",IF(BM!$I35=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I35,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H35,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C36","v":"S"},{"$f":"ORÇAMENTO!D36","v":0},"F",{"$f":"ORÇAMENTO!O36","v":"1.4.2.5."},"CONCRETAGEM DE SAPATA, FCK 30 MPA, COM USO DE BOMBA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_01/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T36)","v":16.25},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W36)","v":964.46},{"$f":"ORÇAMENTO!X36","v":15672.48},{"$f":"IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M36/$I36*100,0))","v":0},0,{"$f":"IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O36/$I36*100,0))","v":0},{"$f":"IF($A36=\"S\",VTOTALBM,IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A36=\"S\",VTOTALBM,IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W36>0,RegimeExecucao=\"Unitário\"),$F36,\"\")","v":""},{"$f":"IF($Y36>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A36=\"S\",$Y36/$X36,\"\"),($Y36/$X36)*100),0)","v":0},{"$f":"IF($Y36>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A36=\"S\",ROUND($H36,ORÇAMENTO!$AF$10),\"\"),ROUND($I36,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A36=\"S\",IF(BM!$I36=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I36,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H36,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C37","v":3},{"$f":"ORÇAMENTO!D37","v":5},{"$f":"IF(OR($I37>0,$A37=1,$A37=2,$A37=3,$A37=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O37","v":"1.4.3."},{"$f":"ORÇAMENTO.Descricao","v":"Vigas de fundação"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T37)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W37)","v":0},{"$f":"ORÇAMENTO!X37","v":4275.84},{"$f":"IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M37/$I37*100,0))","v":0},{"$f":"L37-J37","v":0},{"$f":"IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O37/$I37*100,0))","v":0},{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O37-M37","v":0},{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W37>0,$D37,\"\")","v":""},{"$f":"IF($W37>0,$E37,\"\")","v":""},{"$f":"IF(AND($W37>0,RegimeExecucao=\"Unitário\"),$F37,\"\")","v":""},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",$Y37/$X37,\"\"),($Y37/$X37)*100),0)","v":0},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",ROUND($H37,ORÇAMENTO!$AF$10),\"\"),ROUND($I37,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO37-O37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A37=\"S\",IF(BM!$I37=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I37,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H37,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C38","v":"S"},{"$f":"ORÇAMENTO!D38","v":0},"F",{"$f":"ORÇAMENTO!O38","v":"1.4.3.1."},"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m²"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T38)","v":9.2100000000000009},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W38)","v":167.8},{"$f":"ORÇAMENTO!X38","v":1545.44},{"$f":"IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M38/$I38*100,0))","v":0},0,{"$f":"IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O38/$I38*100,0))","v":0},{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W38>0,RegimeExecucao=\"Unitário\"),$F38,\"\")","v":""},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",$Y38/$X38,\"\"),($Y38/$X38)*100),0)","v":0},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",ROUND($H38,ORÇAMENTO!$AF$10),\"\"),ROUND($I38,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A38=\"S\",IF(BM!$I38=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I38,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H38,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C39","v":"S"},{"$f":"ORÇAMENTO!D39","v":0},"F",{"$f":"ORÇAMENTO!O39","v":"1.4.3.2."},"ARMAÇÃO DE SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-60 DE 5 MM - MONTAGEM. AF_01/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T39)","v":21.3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W39)","v":20.61},{"$f":"ORÇAMENTO!X39","v":438.99},{"$f":"IF($A39=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I39>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M39/$I39*100,0))","v":0},0,{"$f":"IF($A39=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I39>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O39/$I39*100,0))","v":0},{"$f":"IF($A39=\"S\",VTOTALBM,IF($A39=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A39=\"S\",VTOTALBM,IF($A39=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W39>0,RegimeExecucao=\"Unitário\"),$F39,\"\")","v":""},{"$f":"IF($Y39>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A39=\"S\",$Y39/$X39,\"\"),($Y39/$X39)*100),0)","v":0},{"$f":"IF($Y39>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A39=\"S\",ROUND($H39,ORÇAMENTO!$AF$10),\"\"),ROUND($I39,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A39=\"S\",IF(BM!$I39=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I39,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H39,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A39=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C40","v":"S"},{"$f":"ORÇAMENTO!D40","v":0},"F",{"$f":"ORÇAMENTO!O40","v":"1.4.3.3."},"ARMAÇÃO DE BLOCO, SAPATA ISOLADA, VIGA BALDRAME E SAPATA CORRIDA UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_01/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T40)","v":63.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W40)","v":13.83},{"$f":"ORÇAMENTO!X40","v":876.82},{"$f":"IF($A40=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I40>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M40/$I40*100,0))","v":0},0,{"$f":"IF($A40=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I40>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O40/$I40*100,0))","v":0},{"$f":"IF($A40=\"S\",VTOTALBM,IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A40=\"S\",VTOTALBM,IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W40>0,RegimeExecucao=\"Unitário\"),$F40,\"\")","v":""},{"$f":"IF($Y40>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A40=\"S\",$Y40/$X40,\"\"),($Y40/$X40)*100),0)","v":0},{"$f":"IF($Y40>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A40=\"S\",ROUND($H40,ORÇAMENTO!$AF$10),\"\"),ROUND($I40,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A40=\"S\",IF(BM!$I40=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I40,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H40,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C41","v":"S"},{"$f":"ORÇAMENTO!D41","v":0},"F",{"$f":"ORÇAMENTO!O41","v":"1.4.3.4."},"CONCRETAGEM DE BLOCO DE COROAMENTO OU VIGA BALDRAME, FCK 30 MPA, COM USO DE BOMBA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_01/2024",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T41)","v":1.53},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W41)","v":924.57},{"$f":"ORÇAMENTO!X41","v":1414.59},{"$f":"IF($A41=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I41>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M41/$I41*100,0))","v":0},0,{"$f":"IF($A41=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I41>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O41/$I41*100,0))","v":0},{"$f":"IF($A41=\"S\",VTOTALBM,IF($A41=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A41=\"S\",VTOTALBM,IF($A41=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W41>0,RegimeExecucao=\"Unitário\"),$F41,\"\")","v":""},{"$f":"IF($Y41>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A41=\"S\",$Y41/$X41,\"\"),($Y41/$X41)*100),0)","v":0},{"$f":"IF($Y41>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A41=\"S\",ROUND($H41,ORÇAMENTO!$AF$10),\"\"),ROUND($I41,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A41=\"S\",IF(BM!$I41=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I41,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H41,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A41=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C42","v":2},{"$f":"ORÇAMENTO!D42","v":6},"F",{"$f":"ORÇAMENTO!O42","v":"1.5."},"Contenção",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T42)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W42)","v":0},{"$f":"ORÇAMENTO!X42","v":164986.74},{"$f":"IF($A42=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I42>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M42/$I42*100,0))","v":0},0,{"$f":"IF($A42=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I42>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O42/$I42*100,0))","v":0},{"$f":"IF($A42=\"S\",VTOTALBM,IF($A42=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A42=\"S\",VTOTALBM,IF($A42=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W42>0,RegimeExecucao=\"Unitário\"),$F42,\"\")","v":""},{"$f":"IF($Y42>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A42=\"S\",$Y42/$X42,\"\"),($Y42/$X42)*100),0)","v":0},{"$f":"IF($Y42>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A42=\"S\",ROUND($H42,ORÇAMENTO!$AF$10),\"\"),ROUND($I42,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A42=\"S\",IF(BM!$I42=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I42,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H42,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A42=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C43","v":"S"},{"$f":"ORÇAMENTO!D43","v":0},"F",{"$f":"ORÇAMENTO!O43","v":"1.5.0.1."},"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m²"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T43)","v":155.47999999999999},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W43)","v":167.8},{"$f":"ORÇAMENTO!X43","v":26089.54},{"$f":"IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M43/$I43*100,0))","v":0},0,{"$f":"IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O43/$I43*100,0))","v":0},{"$f":"IF($A43=\"S\",VTOTALBM,IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A43=\"S\",VTOTALBM,IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W43>0,RegimeExecucao=\"Unitário\"),$F43,\"\")","v":""},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",$Y43/$X43,\"\"),($Y43/$X43)*100),0)","v":0},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",ROUND($H43,ORÇAMENTO!$AF$10),\"\"),ROUND($I43,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A43=\"S\",IF(BM!$I43=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I43,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H43,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C44","v":"S"},{"$f":"ORÇAMENTO!D44","v":0},"F",{"$f":"ORÇAMENTO!O44","v":"1.5.0.2."},"Perfuração em concreto com martelete elétrico - D = 10 mm",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T44)","v":72},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W44)","v":23.87},{"$f":"ORÇAMENTO!X44","v":1718.64},{"$f":"IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M44/$I44*100,0))","v":0},0,{"$f":"IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O44/$I44*100,0))","v":0},{"$f":"IF($A44=\"S\",VTOTALBM,IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A44=\"S\",VTOTALBM,IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W44>0,RegimeExecucao=\"Unitário\"),$F44,\"\")","v":""},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",$Y44/$X44,\"\"),($Y44/$X44)*100),0)","v":0},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",ROUND($H44,ORÇAMENTO!$AF$10),\"\"),ROUND($I44,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A44=\"S\",IF(BM!$I44=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I44,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H44,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C45","v":"S"},{"$f":"ORÇAMENTO!D45","v":0},"F",{"$f":"ORÇAMENTO!O45","v":"1.5.0.3."},"ARMAÇÃO DO SISTEMA DE PAREDES DE CONCRETO, EXECUTADA COMO REFORÇO, VERGALHÃO DE 8,0 MM DE DIÂMETRO. AF_06/2019",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T45)","v":943.3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W45)","v":14.78},{"$f":"ORÇAMENTO!X45","v":13941.97},{"$f":"IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M45/$I45*100,0))","v":0},0,{"$f":"IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O45/$I45*100,0))","v":0},{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W45>0,RegimeExecucao=\"Unitário\"),$F45,\"\")","v":""},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",$Y45/$X45,\"\"),($Y45/$X45)*100),0)","v":0},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",ROUND($H45,ORÇAMENTO!$AF$10),\"\"),ROUND($I45,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A45=\"S\",IF(BM!$I45=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I45,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H45,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C46","v":"S"},{"$f":"ORÇAMENTO!D46","v":0},{"$f":"IF(OR($I46>0,$A46=1,$A46=2,$A46=3,$A46=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O46","v":"1.5.0.4."},{"$f":"ORÇAMENTO.Descricao","v":"ARMAÇÃO DO SISTEMA DE PAREDES DE CONCRETO, EXECUTADA COMO REFORÇO, VERGALHÃO DE 16,0 MM DE DIÂMETRO"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG    "},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T46)","v":5261.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W46)","v":11.96},{"$f":"ORÇAMENTO!X46","v":62927.54},{"$f":"IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I46>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M46/$I46*100,0))","v":0},{"$f":"L46-J46","v":0},{"$f":"IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I46>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O46/$I46*100,0))","v":0},{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O46-M46","v":0},{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W46>0,$D46,\"\")","v":""},{"$f":"IF($W46>0,$E46,\"\")","v":""},{"$f":"IF(AND($W46>0,RegimeExecucao=\"Unitário\"),$F46,\"\")","v":""},{"$f":"IF($Y46>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A46=\"S\",$Y46/$X46,\"\"),($Y46/$X46)*100),0)","v":0},{"$f":"IF($Y46>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A46=\"S\",ROUND($H46,ORÇAMENTO!$AF$10),\"\"),ROUND($I46,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO46-O46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A46=\"S\",IF(BM!$I46=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I46,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H46,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C47","v":"S"},{"$f":"ORÇAMENTO!D47","v":0},"F",{"$f":"ORÇAMENTO!O47","v":"1.5.0.5."},"CONCRETAGEM DE CORTINA DE CONTENÇÃO, ATRAVÉS DE BOMBA  - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_07/2019",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T47)","v":71.62},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W47)","v":842.07},{"$f":"ORÇAMENTO!X47","v":60309.05},{"$f":"IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I47>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M47/$I47*100,0))","v":0},0,{"$f":"IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I47>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O47/$I47*100,0))","v":0},{"$f":"IF($A47=\"S\",VTOTALBM,IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A47=\"S\",VTOTALBM,IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W47>0,RegimeExecucao=\"Unitário\"),$F47,\"\")","v":""},{"$f":"IF($Y47>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A47=\"S\",$Y47/$X47,\"\"),($Y47/$X47)*100),0)","v":0},{"$f":"IF($Y47>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A47=\"S\",ROUND($H47,ORÇAMENTO!$AF$10),\"\"),ROUND($I47,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A47=\"S\",IF(BM!$I47=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I47,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H47,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C48","v":2},{"$f":"ORÇAMENTO!D48","v":2},"F",{"$f":"ORÇAMENTO!O48","v":"1.6."},"Finalização da infraestrutura",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T48)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W48)","v":0},{"$f":"ORÇAMENTO!X48","v":3911.43},{"$f":"IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I48>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M48/$I48*100,0))","v":0},0,{"$f":"IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I48>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O48/$I48*100,0))","v":0},{"$f":"IF($A48=\"S\",VTOTALBM,IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A48=\"S\",VTOTALBM,IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W48>0,RegimeExecucao=\"Unitário\"),$F48,\"\")","v":""},{"$f":"IF($Y48>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A48=\"S\",$Y48/$X48,\"\"),($Y48/$X48)*100),0)","v":0},{"$f":"IF($Y48>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A48=\"S\",ROUND($H48,ORÇAMENTO!$AF$10),\"\"),ROUND($I48,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A48=\"S\",IF(BM!$I48=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I48,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H48,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C49","v":"S"},{"$f":"ORÇAMENTO!D49","v":0},"F",{"$f":"ORÇAMENTO!O49","v":"1.6.0.1."},"REATERRO MECANIZADO DE VALA COM MINICARREGADEIRA, COM COMPACTADOR DE SOLOS DE PERCUSSÃO. AF_08/2023",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T49)","v":106.26},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W49)","v":36.81},{"$f":"ORÇAMENTO!X49","v":3911.43},{"$f":"IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I49>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M49/$I49*100,0))","v":0},0,{"$f":"IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I49>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O49/$I49*100,0))","v":0},{"$f":"IF($A49=\"S\",VTOTALBM,IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A49=\"S\",VTOTALBM,IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W49>0,RegimeExecucao=\"Unitário\"),$F49,\"\")","v":""},{"$f":"IF($Y49>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A49=\"S\",$Y49/$X49,\"\"),($Y49/$X49)*100),0)","v":0},{"$f":"IF($Y49>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A49=\"S\",ROUND($H49,ORÇAMENTO!$AF$10),\"\"),ROUND($I49,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A49=\"S\",IF(BM!$I49=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I49,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H49,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C50","v":2},{"$f":"ORÇAMENTO!D50","v":22},"F",{"$f":"ORÇAMENTO!O50","v":"1.7."},"Superestrutura",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T50)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W50)","v":0},{"$f":"ORÇAMENTO!X50","v":238779.35},{"$f":"IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I50>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M50/$I50*100,0))","v":0},0,{"$f":"IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I50>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O50/$I50*100,0))","v":0},{"$f":"IF($A50=\"S\",VTOTALBM,IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A50=\"S\",VTOTALBM,IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W50>0,RegimeExecucao=\"Unitário\"),$F50,\"\")","v":""},{"$f":"IF($Y50>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A50=\"S\",$Y50/$X50,\"\"),($Y50/$X50)*100),0)","v":0},{"$f":"IF($Y50>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A50=\"S\",ROUND($H50,ORÇAMENTO!$AF$10),\"\"),ROUND($I50,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A50=\"S\",IF(BM!$I50=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I50,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H50,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C51","v":3},{"$f":"ORÇAMENTO!D51","v":5},"F",{"$f":"ORÇAMENTO!O51","v":"1.7.1."},"Pilares",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T51)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W51)","v":0},{"$f":"ORÇAMENTO!X51","v":31849.99},{"$f":"IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I51>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M51/$I51*100,0))","v":0},0,{"$f":"IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I51>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O51/$I51*100,0))","v":0},{"$f":"IF($A51=\"S\",VTOTALBM,IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A51=\"S\",VTOTALBM,IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W51>0,RegimeExecucao=\"Unitário\"),$F51,\"\")","v":""},{"$f":"IF($Y51>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A51=\"S\",$Y51/$X51,\"\"),($Y51/$X51)*100),0)","v":0},{"$f":"IF($Y51>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A51=\"S\",ROUND($H51,ORÇAMENTO!$AF$10),\"\"),ROUND($I51,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A51=\"S\",IF(BM!$I51=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I51,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H51,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C52","v":"S"},{"$f":"ORÇAMENTO!D52","v":0},"F",{"$f":"ORÇAMENTO!O52","v":"1.7.1.1."},"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m²"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T52)","v":40.489999999999995},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W52)","v":167.8},{"$f":"ORÇAMENTO!X52","v":6794.22},{"$f":"IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M52/$I52*100,0))","v":0},0,{"$f":"IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O52/$I52*100,0))","v":0},{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W52>0,RegimeExecucao=\"Unitário\"),$F52,\"\")","v":""},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",$Y52/$X52,\"\"),($Y52/$X52)*100),0)","v":0},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",ROUND($H52,ORÇAMENTO!$AF$10),\"\"),ROUND($I52,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A52=\"S\",IF(BM!$I52=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I52,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H52,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C53","v":"S"},{"$f":"ORÇAMENTO!D53","v":0},"F",{"$f":"ORÇAMENTO!O53","v":"1.7.1.2."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T53)","v":158.69999999999999},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W53)","v":16.84},{"$f":"ORÇAMENTO!X53","v":2672.51},{"$f":"IF($A53=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I53>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M53/$I53*100,0))","v":0},0,{"$f":"IF($A53=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I53>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O53/$I53*100,0))","v":0},{"$f":"IF($A53=\"S\",VTOTALBM,IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A53=\"S\",VTOTALBM,IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W53>0,RegimeExecucao=\"Unitário\"),$F53,\"\")","v":""},{"$f":"IF($Y53>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A53=\"S\",$Y53/$X53,\"\"),($Y53/$X53)*100),0)","v":0},{"$f":"IF($Y53>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A53=\"S\",ROUND($H53,ORÇAMENTO!$AF$10),\"\"),ROUND($I53,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A53=\"S\",IF(BM!$I53=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I53,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H53,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C54","v":"S"},{"$f":"ORÇAMENTO!D54","v":0},"F",{"$f":"ORÇAMENTO!O54","v":"1.7.1.3."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 20,0 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T54)","v":1276.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W54)","v":13.46},{"$f":"ORÇAMENTO!X54","v":17181.689999999999},{"$f":"IF($A54=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I54>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M54/$I54*100,0))","v":0},0,{"$f":"IF($A54=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I54>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O54/$I54*100,0))","v":0},{"$f":"IF($A54=\"S\",VTOTALBM,IF($A54=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A54=\"S\",VTOTALBM,IF($A54=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W54>0,RegimeExecucao=\"Unitário\"),$F54,\"\")","v":""},{"$f":"IF($Y54>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A54=\"S\",$Y54/$X54,\"\"),($Y54/$X54)*100),0)","v":0},{"$f":"IF($Y54>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A54=\"S\",ROUND($H54,ORÇAMENTO!$AF$10),\"\"),ROUND($I54,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A54=\"S\",IF(BM!$I54=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I54,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H54,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A54=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C55","v":"S"},{"$f":"ORÇAMENTO!D55","v":0},"F",{"$f":"ORÇAMENTO!O55","v":"1.7.1.4."},"CONCRETAGEM DE PILARES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO E ADENSAMENTO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m³"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T55)","v":6.07},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W55)","v":856.93},{"$f":"ORÇAMENTO!X55","v":5201.57},{"$f":"IF($A55=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I55>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M55/$I55*100,0))","v":0},0,{"$f":"IF($A55=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I55>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O55/$I55*100,0))","v":0},{"$f":"IF($A55=\"S\",VTOTALBM,IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A55=\"S\",VTOTALBM,IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W55>0,RegimeExecucao=\"Unitário\"),$F55,\"\")","v":""},{"$f":"IF($Y55>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A55=\"S\",$Y55/$X55,\"\"),($Y55/$X55)*100),0)","v":0},{"$f":"IF($Y55>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A55=\"S\",ROUND($H55,ORÇAMENTO!$AF$10),\"\"),ROUND($I55,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A55=\"S\",IF(BM!$I55=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I55,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H55,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C56","v":3},{"$f":"ORÇAMENTO!D56","v":10},"F",{"$f":"ORÇAMENTO!O56","v":"1.7.2."},"Vigas",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T56)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W56)","v":0},{"$f":"ORÇAMENTO!X56","v":147050.29999999999},{"$f":"IF($A56=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I56>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M56/$I56*100,0))","v":0},0,{"$f":"IF($A56=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I56>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O56/$I56*100,0))","v":0},{"$f":"IF($A56=\"S\",VTOTALBM,IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A56=\"S\",VTOTALBM,IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W56>0,RegimeExecucao=\"Unitário\"),$F56,\"\")","v":""},{"$f":"IF($Y56>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A56=\"S\",$Y56/$X56,\"\"),($Y56/$X56)*100),0)","v":0},{"$f":"IF($Y56>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A56=\"S\",ROUND($H56,ORÇAMENTO!$AF$10),\"\"),ROUND($I56,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A56=\"S\",IF(BM!$I56=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I56,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H56,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C57","v":"S"},{"$f":"ORÇAMENTO!D57","v":0},"F",{"$f":"ORÇAMENTO!O57","v":"1.7.2.1."},"MONTAGEM E DESMONTAGEM DE FÔRMA DE VIGA, ESCORAMENTO METÁLICO, PÉ-DIREITO SIMPLES, EM CHAPA DE MADEIRA RESINADA, 2 UTILIZAÇÕES. AF_09/2020",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T57)","v":248.06},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W57)","v":232.86},{"$f":"ORÇAMENTO!X57","v":57763.25},{"$f":"IF($A57=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I57>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M57/$I57*100,0))","v":0},0,{"$f":"IF($A57=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I57>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O57/$I57*100,0))","v":0},{"$f":"IF($A57=\"S\",VTOTALBM,IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A57=\"S\",VTOTALBM,IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W57>0,RegimeExecucao=\"Unitário\"),$F57,\"\")","v":""},{"$f":"IF($Y57>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A57=\"S\",$Y57/$X57,\"\"),($Y57/$X57)*100),0)","v":0},{"$f":"IF($Y57>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A57=\"S\",ROUND($H57,ORÇAMENTO!$AF$10),\"\"),ROUND($I57,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A57=\"S\",IF(BM!$I57=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I57,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H57,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C58","v":"S"},{"$f":"ORÇAMENTO!D58","v":0},"F",{"$f":"ORÇAMENTO!O58","v":"1.7.2.2."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-60 DE 5,0 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T58)","v":37.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W58)","v":17.579999999999998},{"$f":"ORÇAMENTO!X58","v":661.01},{"$f":"IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M58/$I58*100,0))","v":0},0,{"$f":"IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O58/$I58*100,0))","v":0},{"$f":"IF($A58=\"S\",VTOTALBM,IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A58=\"S\",VTOTALBM,IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W58>0,RegimeExecucao=\"Unitário\"),$F58,\"\")","v":""},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",$Y58/$X58,\"\"),($Y58/$X58)*100),0)","v":0},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",ROUND($H58,ORÇAMENTO!$AF$10),\"\"),ROUND($I58,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A58=\"S\",IF(BM!$I58=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I58,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H58,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C59","v":"S"},{"$f":"ORÇAMENTO!D59","v":0},"F",{"$f":"ORÇAMENTO!O59","v":"1.7.2.3."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T59)","v":578.79999999999995},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W59)","v":16.84},{"$f":"ORÇAMENTO!X59","v":9746.99},{"$f":"IF($A59=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I59>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M59/$I59*100,0))","v":0},0,{"$f":"IF($A59=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I59>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O59/$I59*100,0))","v":0},{"$f":"IF($A59=\"S\",VTOTALBM,IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A59=\"S\",VTOTALBM,IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W59>0,RegimeExecucao=\"Unitário\"),$F59,\"\")","v":""},{"$f":"IF($Y59>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A59=\"S\",$Y59/$X59,\"\"),($Y59/$X59)*100),0)","v":0},{"$f":"IF($Y59>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A59=\"S\",ROUND($H59,ORÇAMENTO!$AF$10),\"\"),ROUND($I59,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A59=\"S\",IF(BM!$I59=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I59,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H59,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C60","v":"S"},{"$f":"ORÇAMENTO!D60","v":0},"F",{"$f":"ORÇAMENTO!O60","v":"1.7.2.4."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 8,0 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T60)","v":762.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W60)","v":15.96},{"$f":"ORÇAMENTO!X60","v":12171.1},{"$f":"IF($A60=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I60>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M60/$I60*100,0))","v":0},0,{"$f":"IF($A60=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I60>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O60/$I60*100,0))","v":0},{"$f":"IF($A60=\"S\",VTOTALBM,IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A60=\"S\",VTOTALBM,IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W60>0,RegimeExecucao=\"Unitário\"),$F60,\"\")","v":""},{"$f":"IF($Y60>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A60=\"S\",$Y60/$X60,\"\"),($Y60/$X60)*100),0)","v":0},{"$f":"IF($Y60>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A60=\"S\",ROUND($H60,ORÇAMENTO!$AF$10),\"\"),ROUND($I60,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A60=\"S\",IF(BM!$I60=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I60,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H60,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C61","v":"S"},{"$f":"ORÇAMENTO!D61","v":0},"F",{"$f":"ORÇAMENTO!O61","v":"1.7.2.5."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T61)","v":105.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W61)","v":14.34},{"$f":"ORÇAMENTO!X61","v":1511.44},{"$f":"IF($A61=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I61>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M61/$I61*100,0))","v":0},0,{"$f":"IF($A61=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I61>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O61/$I61*100,0))","v":0},{"$f":"IF($A61=\"S\",VTOTALBM,IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A61=\"S\",VTOTALBM,IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W61>0,RegimeExecucao=\"Unitário\"),$F61,\"\")","v":""},{"$f":"IF($Y61>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A61=\"S\",$Y61/$X61,\"\"),($Y61/$X61)*100),0)","v":0},{"$f":"IF($Y61>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A61=\"S\",ROUND($H61,ORÇAMENTO!$AF$10),\"\"),ROUND($I61,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A61=\"S\",IF(BM!$I61=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I61,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H61,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C62","v":"S"},{"$f":"ORÇAMENTO!D62","v":0},"F",{"$f":"ORÇAMENTO!O62","v":"1.7.2.6."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T62)","v":54.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W62)","v":12.08},{"$f":"ORÇAMENTO!X62","v":663.19},{"$f":"IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M62/$I62*100,0))","v":0},0,{"$f":"IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O62/$I62*100,0))","v":0},{"$f":"IF($A62=\"S\",VTOTALBM,IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A62=\"S\",VTOTALBM,IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W62>0,RegimeExecucao=\"Unitário\"),$F62,\"\")","v":""},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",$Y62/$X62,\"\"),($Y62/$X62)*100),0)","v":0},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",ROUND($H62,ORÇAMENTO!$AF$10),\"\"),ROUND($I62,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A62=\"S\",IF(BM!$I62=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I62,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H62,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C63","v":"S"},{"$f":"ORÇAMENTO!D63","v":0},{"$f":"IF(OR($I63>0,$A63=1,$A63=2,$A63=3,$A63=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O63","v":"1.7.2.7."},{"$f":"ORÇAMENTO.Descricao","v":"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 16,0 MM - MONTAGEM. AF_06/2022"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T63)","v":552.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W63)","v":11.74},{"$f":"ORÇAMENTO!X63","v":6485.18},{"$f":"IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I63>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M63/$I63*100,0))","v":0},{"$f":"L63-J63","v":0},{"$f":"IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I63>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O63/$I63*100,0))","v":0},{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O63-M63","v":0},{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W63>0,$D63,\"\")","v":""},{"$f":"IF($W63>0,$E63,\"\")","v":""},{"$f":"IF(AND($W63>0,RegimeExecucao=\"Unitário\"),$F63,\"\")","v":""},{"$f":"IF($Y63>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A63=\"S\",$Y63/$X63,\"\"),($Y63/$X63)*100),0)","v":0},{"$f":"IF($Y63>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A63=\"S\",ROUND($H63,ORÇAMENTO!$AF$10),\"\"),ROUND($I63,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO63-O63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A63=\"S\",IF(BM!$I63=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I63,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H63,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C64","v":"S"},{"$f":"ORÇAMENTO!D64","v":0},"F",{"$f":"ORÇAMENTO!O64","v":"1.7.2.8."},"ARMAÇÃO DE PILAR OU VIGA DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 20,0 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T64)","v":1507.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W64)","v":13.46},{"$f":"ORÇAMENTO!X64","v":20289.599999999999},{"$f":"IF($A64=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I64>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M64/$I64*100,0))","v":0},0,{"$f":"IF($A64=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I64>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O64/$I64*100,0))","v":0},{"$f":"IF($A64=\"S\",VTOTALBM,IF($A64=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A64=\"S\",VTOTALBM,IF($A64=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W64>0,RegimeExecucao=\"Unitário\"),$F64,\"\")","v":""},{"$f":"IF($Y64>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A64=\"S\",$Y64/$X64,\"\"),($Y64/$X64)*100),0)","v":0},{"$f":"IF($Y64>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A64=\"S\",ROUND($H64,ORÇAMENTO!$AF$10),\"\"),ROUND($I64,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A64=\"S\",IF(BM!$I64=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I64,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H64,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A64=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C65","v":"S"},{"$f":"ORÇAMENTO!D65","v":0},"F",{"$f":"ORÇAMENTO!O65","v":"1.7.2.9."},"CONCRETAGEM DE VIGAS E LAJES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO, ADENSAMENTO E ACABAMENTO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m³"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T65)","v":44.06},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W65)","v":856.98},{"$f":"ORÇAMENTO!X65","v":37758.54},{"$f":"IF($A65=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I65>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M65/$I65*100,0))","v":0},0,{"$f":"IF($A65=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I65>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O65/$I65*100,0))","v":0},{"$f":"IF($A65=\"S\",VTOTALBM,IF($A65=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A65=\"S\",VTOTALBM,IF($A65=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W65>0,RegimeExecucao=\"Unitário\"),$F65,\"\")","v":""},{"$f":"IF($Y65>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A65=\"S\",$Y65/$X65,\"\"),($Y65/$X65)*100),0)","v":0},{"$f":"IF($Y65>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A65=\"S\",ROUND($H65,ORÇAMENTO!$AF$10),\"\"),ROUND($I65,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A65=\"S\",IF(BM!$I65=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I65,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H65,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A65=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C66","v":3},{"$f":"ORÇAMENTO!D66","v":6},"F",{"$f":"ORÇAMENTO!O66","v":"1.7.3."},"Tabuleiro",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T66)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W66)","v":0},{"$f":"ORÇAMENTO!X66","v":59879.06},{"$f":"IF($A66=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I66>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M66/$I66*100,0))","v":0},0,{"$f":"IF($A66=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I66>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O66/$I66*100,0))","v":0},{"$f":"IF($A66=\"S\",VTOTALBM,IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A66=\"S\",VTOTALBM,IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W66>0,RegimeExecucao=\"Unitário\"),$F66,\"\")","v":""},{"$f":"IF($Y66>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A66=\"S\",$Y66/$X66,\"\"),($Y66/$X66)*100),0)","v":0},{"$f":"IF($Y66>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A66=\"S\",ROUND($H66,ORÇAMENTO!$AF$10),\"\"),ROUND($I66,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A66=\"S\",IF(BM!$I66=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I66,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H66,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C67","v":"S"},{"$f":"ORÇAMENTO!D67","v":0},"F",{"$f":"ORÇAMENTO!O67","v":"1.7.3.1."},"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m²"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T67)","v":64.58},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W67)","v":167.8},{"$f":"ORÇAMENTO!X67","v":10836.52},{"$f":"IF($A67=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I67>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M67/$I67*100,0))","v":0},0,{"$f":"IF($A67=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I67>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O67/$I67*100,0))","v":0},{"$f":"IF($A67=\"S\",VTOTALBM,IF($A67=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A67=\"S\",VTOTALBM,IF($A67=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W67>0,RegimeExecucao=\"Unitário\"),$F67,\"\")","v":""},{"$f":"IF($Y67>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A67=\"S\",$Y67/$X67,\"\"),($Y67/$X67)*100),0)","v":0},{"$f":"IF($Y67>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A67=\"S\",ROUND($H67,ORÇAMENTO!$AF$10),\"\"),ROUND($I67,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A67=\"S\",IF(BM!$I67=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I67,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H67,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A67=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C68","v":"S"},{"$f":"ORÇAMENTO!D68","v":0},"F",{"$f":"ORÇAMENTO!O68","v":"1.7.3.2."},"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T68)","v":144.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W68)","v":13.84},{"$f":"ORÇAMENTO!X68","v":1999.88},{"$f":"IF($A68=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I68>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M68/$I68*100,0))","v":0},0,{"$f":"IF($A68=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I68>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O68/$I68*100,0))","v":0},{"$f":"IF($A68=\"S\",VTOTALBM,IF($A68=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A68=\"S\",VTOTALBM,IF($A68=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W68>0,RegimeExecucao=\"Unitário\"),$F68,\"\")","v":""},{"$f":"IF($Y68>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A68=\"S\",$Y68/$X68,\"\"),($Y68/$X68)*100),0)","v":0},{"$f":"IF($Y68>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A68=\"S\",ROUND($H68,ORÇAMENTO!$AF$10),\"\"),ROUND($I68,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A68=\"S\",IF(BM!$I68=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I68,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H68,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A68=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C69","v":"S"},{"$f":"ORÇAMENTO!D69","v":0},"F",{"$f":"ORÇAMENTO!O69","v":"1.7.3.3."},"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 12,5 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T69)","v":1591.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W69)","v":11.63},{"$f":"ORÇAMENTO!X69","v":18509.150000000001},{"$f":"IF($A69=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I69>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M69/$I69*100,0))","v":0},0,{"$f":"IF($A69=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I69>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O69/$I69*100,0))","v":0},{"$f":"IF($A69=\"S\",VTOTALBM,IF($A69=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A69=\"S\",VTOTALBM,IF($A69=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W69>0,RegimeExecucao=\"Unitário\"),$F69,\"\")","v":""},{"$f":"IF($Y69>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A69=\"S\",$Y69/$X69,\"\"),($Y69/$X69)*100),0)","v":0},{"$f":"IF($Y69>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A69=\"S\",ROUND($H69,ORÇAMENTO!$AF$10),\"\"),ROUND($I69,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A69=\"S\",IF(BM!$I69=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I69,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H69,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A69=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C70","v":"S"},{"$f":"ORÇAMENTO!D70","v":0},{"$f":"IF(OR($I70>0,$A70=1,$A70=2,$A70=3,$A70=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O70","v":"1.7.3.4."},{"$f":"ORÇAMENTO.Descricao","v":"Escoramento com pontaletes D = 10 cm - utilização de 1 vez - confecção, instalação e retirada"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m³"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T70)","v":465},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W70)","v":38.270000000000003},{"$f":"ORÇAMENTO!X70","v":17795.55},{"$f":"IF($A70=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I70>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M70/$I70*100,0))","v":0},{"$f":"L70-J70","v":0},{"$f":"IF($A70=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I70>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O70/$I70*100,0))","v":0},{"$f":"IF($A70=\"S\",VTOTALBM,IF($A70=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O70-M70","v":0},{"$f":"IF($A70=\"S\",VTOTALBM,IF($A70=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W70>0,$D70,\"\")","v":""},{"$f":"IF($W70>0,$E70,\"\")","v":""},{"$f":"IF(AND($W70>0,RegimeExecucao=\"Unitário\"),$F70,\"\")","v":""},{"$f":"IF($Y70>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A70=\"S\",$Y70/$X70,\"\"),($Y70/$X70)*100),0)","v":0},{"$f":"IF($Y70>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A70=\"S\",ROUND($H70,ORÇAMENTO!$AF$10),\"\"),ROUND($I70,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO70-O70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A70=\"S\",IF(BM!$I70=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I70,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H70,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A70=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C71","v":"S"},{"$f":"ORÇAMENTO!D71","v":0},"F",{"$f":"ORÇAMENTO!O71","v":"1.7.3.5."},"CONCRETAGEM DE VIGAS E LAJES, FCK 30 MPA, COM USO DE BOMBA, LANÇAMENTO, ADENSAMENTO E ACABAMENTO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m³"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T71)","v":12.53},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W71)","v":856.98},{"$f":"ORÇAMENTO!X71","v":10737.96},{"$f":"IF($A71=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I71>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M71/$I71*100,0))","v":0},0,{"$f":"IF($A71=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I71>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O71/$I71*100,0))","v":0},{"$f":"IF($A71=\"S\",VTOTALBM,IF($A71=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A71=\"S\",VTOTALBM,IF($A71=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W71>0,RegimeExecucao=\"Unitário\"),$F71,\"\")","v":""},{"$f":"IF($Y71>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A71=\"S\",$Y71/$X71,\"\"),($Y71/$X71)*100),0)","v":0},{"$f":"IF($Y71>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A71=\"S\",ROUND($H71,ORÇAMENTO!$AF$10),\"\"),ROUND($I71,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A71=\"S\",IF(BM!$I71=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I71,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H71,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A71=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C72","v":2},{"$f":"ORÇAMENTO!D72","v":4},"F",{"$f":"ORÇAMENTO!O72","v":"1.8."},"Laje de transição",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T72)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W72)","v":0},{"$f":"ORÇAMENTO!X72","v":8054.6},{"$f":"IF($A72=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I72>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M72/$I72*100,0))","v":0},0,{"$f":"IF($A72=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I72>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O72/$I72*100,0))","v":0},{"$f":"IF($A72=\"S\",VTOTALBM,IF($A72=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A72=\"S\",VTOTALBM,IF($A72=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W72>0,RegimeExecucao=\"Unitário\"),$F72,\"\")","v":""},{"$f":"IF($Y72>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A72=\"S\",$Y72/$X72,\"\"),($Y72/$X72)*100),0)","v":0},{"$f":"IF($Y72>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A72=\"S\",ROUND($H72,ORÇAMENTO!$AF$10),\"\"),ROUND($I72,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A72=\"S\",IF(BM!$I72=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I72,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H72,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A72=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C73","v":"S"},{"$f":"ORÇAMENTO!D73","v":0},"F",{"$f":"ORÇAMENTO!O73","v":"1.8.0.1."},"Fôrmas de compensado resinado 14 mm - uso geral - utilização de 1 vez - confecção, instalação e retirada",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"m²"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T73)","v":3.08},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W73)","v":167.8},{"$f":"ORÇAMENTO!X73","v":516.82000000000005},{"$f":"IF($A73=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I73>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M73/$I73*100,0))","v":0},0,{"$f":"IF($A73=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I73>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O73/$I73*100,0))","v":0},{"$f":"IF($A73=\"S\",VTOTALBM,IF($A73=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A73=\"S\",VTOTALBM,IF($A73=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W73>0,RegimeExecucao=\"Unitário\"),$F73,\"\")","v":""},{"$f":"IF($Y73>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A73=\"S\",$Y73/$X73,\"\"),($Y73/$X73)*100),0)","v":0},{"$f":"IF($Y73>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A73=\"S\",ROUND($H73,ORÇAMENTO!$AF$10),\"\"),ROUND($I73,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A73=\"S\",IF(BM!$I73=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I73,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H73,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A73=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C74","v":"S"},{"$f":"ORÇAMENTO!D74","v":0},"F",{"$f":"ORÇAMENTO!O74","v":"1.8.0.2."},"ARMAÇÃO DE LAJE DE ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO UTILIZANDO AÇO CA-50 DE 8,0 MM - MONTAGEM. AF_06/2022",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T74)","v":271.10000000000002},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W74)","v":15.41},{"$f":"ORÇAMENTO!X74","v":4177.6499999999996},{"$f":"IF($A74=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I74>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M74/$I74*100,0))","v":0},0,{"$f":"IF($A74=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I74>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O74/$I74*100,0))","v":0},{"$f":"IF($A74=\"S\",VTOTALBM,IF($A74=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A74=\"S\",VTOTALBM,IF($A74=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W74>0,RegimeExecucao=\"Unitário\"),$F74,\"\")","v":""},{"$f":"IF($Y74>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A74=\"S\",$Y74/$X74,\"\"),($Y74/$X74)*100),0)","v":0},{"$f":"IF($Y74>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A74=\"S\",ROUND($H74,ORÇAMENTO!$AF$10),\"\"),ROUND($I74,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A74=\"S\",IF(BM!$I74=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I74,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H74,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A74=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C75","v":"S"},{"$f":"ORÇAMENTO!D75","v":0},"F",{"$f":"ORÇAMENTO!O75","v":"1.8.0.3."},"CONCRETAGEM DE RADIER, PISO DE CONCRETO OU LAJE SOBRE SOLO, FCK 30 MPA - LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_09/2021",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T75)","v":4.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W75)","v":800.03},{"$f":"ORÇAMENTO!X75","v":3360.13},{"$f":"IF($A75=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I75>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M75/$I75*100,0))","v":0},0,{"$f":"IF($A75=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I75>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O75/$I75*100,0))","v":0},{"$f":"IF($A75=\"S\",VTOTALBM,IF($A75=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A75=\"S\",VTOTALBM,IF($A75=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W75>0,RegimeExecucao=\"Unitário\"),$F75,\"\")","v":""},{"$f":"IF($Y75>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A75=\"S\",$Y75/$X75,\"\"),($Y75/$X75)*100),0)","v":0},{"$f":"IF($Y75>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A75=\"S\",ROUND($H75,ORÇAMENTO!$AF$10),\"\"),ROUND($I75,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A75=\"S\",IF(BM!$I75=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I75,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H75,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A75=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C76","v":2},{"$f":"ORÇAMENTO!D76","v":2},"F",{"$f":"ORÇAMENTO!O76","v":"1.9."},"Administração da obra",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T76)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W76)","v":0},{"$f":"ORÇAMENTO!X76","v":30421.95},{"$f":"IF($A76=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I76>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M76/$I76*100,0))","v":0},0,{"$f":"IF($A76=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I76>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O76/$I76*100,0))","v":0},{"$f":"IF($A76=\"S\",VTOTALBM,IF($A76=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A76=\"S\",VTOTALBM,IF($A76=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W76>0,RegimeExecucao=\"Unitário\"),$F76,\"\")","v":""},{"$f":"IF($Y76>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A76=\"S\",$Y76/$X76,\"\"),($Y76/$X76)*100),0)","v":0},{"$f":"IF($Y76>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A76=\"S\",ROUND($H76,ORÇAMENTO!$AF$10),\"\"),ROUND($I76,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A76=\"S\",IF(BM!$I76=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I76,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H76,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A76=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C77","v":"S"},{"$f":"ORÇAMENTO!D77","v":0},"F",{"$f":"ORÇAMENTO!O77","v":"1.9.0.1."},"SERVIÇOS TÉCNICOS ESPECIALIZADOS PARA ACOMPANHAMENTO DE EXECUÇÃO DE FUNDAÇÕES PROFUNDAS E ESTRUTURAS DE CONTENÇÃO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"H"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T77)","v":146.52000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W77)","v":207.63},{"$f":"ORÇAMENTO!X77","v":30421.95},{"$f":"IF($A77=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I77>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M77/$I77*100,0))","v":0},0,{"$f":"IF($A77=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I77>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O77/$I77*100,0))","v":0},{"$f":"IF($A77=\"S\",VTOTALBM,IF($A77=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A77=\"S\",VTOTALBM,IF($A77=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W77>0,RegimeExecucao=\"Unitário\"),$F77,\"\")","v":""},{"$f":"IF($Y77>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A77=\"S\",$Y77/$X77,\"\"),($Y77/$X77)*100),0)","v":0},{"$f":"IF($Y77>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A77=\"S\",ROUND($H77,ORÇAMENTO!$AF$10),\"\"),ROUND($I77,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A77=\"S\",IF(BM!$I77=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I77,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H77,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A77=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[null,null,"F"]
[]
[null,null,null,"Observações:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações"]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(OR(AND(ORÇAMENTO!$AF$7=FALSE,ORÇAMENTO!$AF$10=FALSE,RegimeExecucao=\"Global\"),AND(ORÇAMENTO!$AF$7=FALSE,ORÇAMENTO!$AF$10=FALSE,ORÇAMENTO!$AF$11=FALSE,BM!$A$9=FALSE)),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF(AND(RegimeExecucao=\"Unitário\",ORÇAMENTO!$AF$7=TRUE),\"Quantidade; \",\"\"),IF(AND(RegimeExecucao=\"Unitário\",ORÇAMENTO!$AF$10=TRUE),\"Preço unitário; \",\"\"),IF(ORÇAMENTO!$AF$11=TRUE,\"Preço total; \",\"\"),,IF(BM!$A$9=TRUE,\"Medição.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Preço unitário; Preço total; Medição."}]
[]
[null,null,null,{"$f":"IF(CAIXA.Modo,\"\",\"Os serviços medidos informados neste BM encontram-se concluídos, estão em conformidade com os projetos e especificações aceitos pela CAIXA e foram executados de acordo com as normas técnicas.\")","v":"Os serviços medidos informados neste BM encontram-se concluídos, estão em conformidade com os projetos e especificações aceitos pela CAIXA e foram executados de acordo com as normas técnicas."}]
[null,null,null,null,{"$f":"Import.Município","v":"Tenente Portela"}]
[null,null,null,null,"Local",null,null,null,null,"Responsável Técnico pela Fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,"Profissional CAIXA:"]
[null,null,null,null,null,null,null,null,null,"Nome:",{"$f":"Import.RespFiscalização","v":0},null,null,null,null,null,null,null,null,null,null,null,"Nome:"]
[null,null,null,null,{"$f":"DADOS!$F$48","v":"2024-10-18"},null,null,null,null,"Profissão:",0,null,null,null,null,null,null,null,null,null,null,null,"Matrícula"]
[null,null,null,null,"Data",null,null,null,null,"CREA/CAU:",0,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:"]
[null,null,null,null,null,null,null,null,null,"ART/RRT:",0]

{"sheet":"RRE","index":12,"n_rows":49,"n_cols":41,"rows_kept":49,"cut":false,"hidden":false,"merged":[[3,12,3,14],[48,12,48,14],[30,4,32,15],[34,11,34,14],[39,12,39,14],[40,12,40,14],[41,12,41,14],[46,12,46,14],[48,5,48,6],[34,4,34,6],[46,5,46,6],[47,5,47,6],[23,9,23,10],[23,15,27,15],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,14,28,15],[47,12,47,14],[9,28,9,33],[9,35,9,40],[10,24,10,25],[10,28,10,30],[10,31,10,33],[10,35,10,37],[10,38,10,40],[6,3,10,3],[6,4,6,7],[6,8,6,11],[8,6,8,7],[8,8,8,9],[8,11,9,11],[9,6,9,7],[5,4,5,7],[5,8,5,11],[2,4,2,7],[2,8,2,10],[3,4,3,7],[3,8,3,10]]}
[null,null,null,null,null,{"$f":"CONCATENATE(\"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - \",IF(CAIXA.Modo,\"CAIXA\",\"TOMADOR\"))","v":"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - TOMADOR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acum. Previsto","Acum. Chegada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Repasse"},{"$f":"AD6-AD4-AD3","v":0},{"$f":"AE6-AE4-AE3","v":0}]
[null,null,null,null,"PROPONENTE / TOMADOR",null,null,null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV",null,null,null,"RECURSO",null,null,null,null,null,null,null,null,null,null,null,null,"CP",{"$f":"SUM(T13:OFFSET(T24,-1,0))","v":0},{"$f":"IF(OR($O$28<$M$28,$M$26>$AD$3),MIN($M$26,$L$26),MIN($AD$3,$N$28-$N$27+$M$26))","v":0}]
[null,null,null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},null,null,null,{"$f":"Import.CR","v":0},null,null,{"$f":"Import.TransfereGOV","v":0},"VALORES CONTRATADOS (R$):",null,null,{"$f":"import.recurso","v":"OGU"},null,null,null,null,null,null,null,null,null,null,null,null,"Outros",{"$f":"SUM(U13:OFFSET(U24,-1,0))","v":0},{"$f":"IF(OR($O$28<$M$28,$M$27>$AD$4),MIN($M$27,$L$27),MIN($AD$4,$N$28+$M$27))","v":0}]
[]
[null,null,null,null,"APELIDO DO EMPREENDIMENTO",null,null,null,"MUNICÍPIO / UF",null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"FINANCIAMENTO\",\"REPASSE\")","v":"REPASSE"},"CONTRAPARTIDA","INVESTIMENTO","Nº RRE",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento",{"$f":"$O$28","v":0},{"$f":"AD6","v":0}]
[null,null,null,"FILTRO",{"$f":"Import.Apelido","v":"Ponte sobre o Rio Lajeado Burro Magro (Ponte 02)"},null,null,null,{"$f":"Import.Município","v":"Tenente Portela"},null,null,null,{"$f":"Import.Repasse","v":0},{"$f":"Import.Contrapartida","v":0},{"$f":"M7+N7","v":0},{"$f":"IF(ACOMPANHAMENTO=\"PLE\",PLE.Medicao,BM.medicao)","v":1}]
[]
[null,null,null,null,null,null,"Situação do TC/CR:",null,"Percentual previsto em:",null,null,"Saldo a Reprogramar","Repasse (R$)","Contrapartida (R$)",null,null,null,null,null,null,null,"Lista CTEF"]
[null,null,null,null,null,null,{"$f":"IF(J10=\"-\",\"-\",IF($P$24<J10,\"Atrasada\",IF($P$24>J10,\"Adiantada\",\"Normal\")))","v":"Atrasada"},null,{"$f":"DATE(YEAR($L$35),MONTH($L$35),1)","v":"2024-10-01"},{"$f":"IF($I$10<DATE(YEAR(CRONO!$T$13),MONTH(CRONO!$T$13),1),0,IF($I$10>CRONO!$AE$13,1,INDEX(CRONO!$S$170:$AG$170,MATCH(RRE!$I$10,CRONO!$S$13:$AG$13,0))))","v":1},null,null,{"$f":"QCI!L10","v":0},{"$f":"QCI!M10","v":-519915.03},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLE",null,null,null,null,null,null,"BM"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Valores Aferidos (R$)\",\"Valores Medidos (R$)\")","v":"Valores Medidos (R$)"},null,null,null,null,null,null,null,null,"Lista CTEFs",null,null,{"$f":"IF(CAIXA.Modo,\"Valores Aferidos (R$)\",\"Valores Medidos (R$)\")","v":"Valores Medidos (R$)"},null,null,null,"Acumulado Período Anterior",null,null,"Acumulado incluindo o Período",null,null,null,"Acumulado Período Anterior",null,null,"Acumulado incluindo o Período"]
[{"$f":"MATCH(E12,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A12),NA(),OFFSET(ORÇAMENTO!$D$15,$A12,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B12","v":"Branco"},{"$f":"IF(L12>0,\"F\",\"\")","v":""},{"$f":"QCI!D12","v":-1},{"$f":"QCI!G12","v":""},{"$f":"QCI!H12","v":0},{"$f":"QCI!I12","v":0},{"$f":"QCI!J12","v":""},{"$f":"QCI!K12","v":""},{"$f":"IF($C12=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X12),\"\",$X12))","v":""},{"$f":"QCI!$O12","v":0},{"$f":"ROUND(IF(C12=\"Automático\",AE12+AL12,Y12),2)","v":0},{"$f":"O12-M12","v":0},{"$f":"ROUND(IF(C12=\"Automático\",AH12+AO12,Z12),2)","v":0},{"$f":"O12/(L12+10^-12)","v":0},null,{"$f":"ROUND(IF($C12=\"Automático\",AC12+AJ12,$Y12*IF(ISERROR(QCI!$AA12/QCI!$O12),0,QCI!$AA12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AD12+AK12,$Y12*IF(ISERROR(QCI!$AB12/QCI!$O12),0,QCI!$AB12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AF12+AM12,$Z12*IF(ISERROR(QCI!$AA12/QCI!$O12),0,QCI!$AA12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AG12+AN12,$Z12*IF(ISERROR(QCI!$AB12/QCI!$O12),0,QCI!$AB12/QCI!$O12)),2)","v":0},{"$f":"IF(AND($L12>0,$J12<>0,$J12<>\"\",COUNTIF($J12:$J$13,$J12)=1),OFFSET(V12,-1,0)+1,OFFSET(V12,-1,0))","v":"Lista CTEFs"},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A12,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A12,0))","v":0}]
["Linha\nPO","Altura","Busca","↓","Meta","Descrição da Meta","Situação","Quantidade","Unid.","Lote de Licitação / nº do CTEF","BM / PLE nº","Valor Total (R$)","Acumulado Período Anterior","No Período","Acumulado incluindo o Período","Execução Física Acum.",null,"Acum. Período Anterior - CP","Acum. Período Anterior - Outros","Acum. Incluindo Período - CP","Acum. Incluindo Período - Outros",null,null,"BM / PLE nº","Acumulado Período Anterior","Acumulado incluindo o Período",null,null,"CP","Outros","Investimento","CP","Outros","Investimento",null,"CP","Outros","Investimento","CP","Outros","Investimento"]
[{"$f":"MATCH(E14,ORÇAMENTO!$E$15:$E$78,0)-1","v":1},{"$f":"IF(ISERROR($A14),NA(),OFFSET(ORÇAMENTO!$D$15,$A14,0))","v":62},{"$f":"QCI!B14","v":"Automático"},{"$f":"IF(L14>0,\"F\",\"\")","v":"F"},{"$f":"QCI!D14","v":1},{"$f":"QCI!G14","v":"Ponte Sobre o Rio Lajeado Burro Magro"},{"$f":"QCI!H14","v":0},{"$f":"QCI!I14","v":0},{"$f":"QCI!J14","v":""},{"$f":"QCI!K14","v":"LOTE 1"},{"$f":"IF($C14=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X14),\"\",$X14))","v":1},{"$f":"QCI!$O14","v":519915.03},{"$f":"ROUND(IF(C14=\"Automático\",AE14+AL14,Y14),2)","v":0},{"$f":"O14-M14","v":0},{"$f":"ROUND(IF(C14=\"Automático\",AH14+AO14,Z14),2)","v":0},{"$f":"O14/(L14+10^-12)","v":0},null,{"$f":"ROUND(IF($C14=\"Automático\",AC14+AJ14,$Y14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AD14+AK14,$Y14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AF14+AM14,$Z14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AG14+AN14,$Z14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"IF(AND($L14>0,$J14<>0,$J14<>\"\",COUNTIF($J$13:$J14,$J14)=1),OFFSET(V14,-1,0)+1,OFFSET(V14,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*PLE!$AE$9,0)),2)","v":0},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A14,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A14,0))","v":0}]
[{"$f":"MATCH(E15,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A15),NA(),OFFSET(ORÇAMENTO!$D$15,$A15,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B15","v":"Branco"},"",{"$f":"QCI!D15","v":2},{"$f":"QCI!G15","v":""},{"$f":"QCI!H15","v":0},{"$f":"QCI!I15","v":0},{"$f":"QCI!J15","v":""},{"$f":"QCI!K15","v":""},{"$f":"IF($C15=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X15),\"\",$X15))","v":""},{"$f":"QCI!$O15","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C15=\"Automático\",AC15+AJ15,$Y15*IF(ISERROR(QCI!$AA15/QCI!$O15),0,QCI!$AA15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AD15+AK15,$Y15*IF(ISERROR(QCI!$AB15/QCI!$O15),0,QCI!$AB15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AF15+AM15,$Z15*IF(ISERROR(QCI!$AA15/QCI!$O15),0,QCI!$AA15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AG15+AN15,$Z15*IF(ISERROR(QCI!$AB15/QCI!$O15),0,QCI!$AB15/QCI!$O15)),2)","v":0},{"$f":"IF(AND($L15>0,$J15<>0,$J15<>\"\",COUNTIF($J$13:$J15,$J15)=1),OFFSET(V15,-1,0)+1,OFFSET(V15,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A15,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A15,0))","v":0}]
[{"$f":"MATCH(E16,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A16),NA(),OFFSET(ORÇAMENTO!$D$15,$A16,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B16","v":"Branco"},"",{"$f":"QCI!D16","v":3},{"$f":"QCI!G16","v":""},{"$f":"QCI!H16","v":0},{"$f":"QCI!I16","v":0},{"$f":"QCI!J16","v":""},{"$f":"QCI!K16","v":""},{"$f":"IF($C16=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X16),\"\",$X16))","v":""},{"$f":"QCI!$O16","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C16=\"Automático\",AC16+AJ16,$Y16*IF(ISERROR(QCI!$AA16/QCI!$O16),0,QCI!$AA16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AD16+AK16,$Y16*IF(ISERROR(QCI!$AB16/QCI!$O16),0,QCI!$AB16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AF16+AM16,$Z16*IF(ISERROR(QCI!$AA16/QCI!$O16),0,QCI!$AA16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AG16+AN16,$Z16*IF(ISERROR(QCI!$AB16/QCI!$O16),0,QCI!$AB16/QCI!$O16)),2)","v":0},{"$f":"IF(AND($L16>0,$J16<>0,$J16<>\"\",COUNTIF($J$13:$J16,$J16)=1),OFFSET(V16,-1,0)+1,OFFSET(V16,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A16,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A16,0))","v":0}]
[{"$f":"MATCH(E17,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A17),NA(),OFFSET(ORÇAMENTO!$D$15,$A17,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B17","v":"Branco"},"",{"$f":"QCI!D17","v":4},{"$f":"QCI!G17","v":""},{"$f":"QCI!H17","v":0},{"$f":"QCI!I17","v":0},{"$f":"QCI!J17","v":""},{"$f":"QCI!K17","v":""},{"$f":"IF($C17=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X17),\"\",$X17))","v":""},{"$f":"QCI!$O17","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C17=\"Automático\",AC17+AJ17,$Y17*IF(ISERROR(QCI!$AA17/QCI!$O17),0,QCI!$AA17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AD17+AK17,$Y17*IF(ISERROR(QCI!$AB17/QCI!$O17),0,QCI!$AB17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AF17+AM17,$Z17*IF(ISERROR(QCI!$AA17/QCI!$O17),0,QCI!$AA17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AG17+AN17,$Z17*IF(ISERROR(QCI!$AB17/QCI!$O17),0,QCI!$AB17/QCI!$O17)),2)","v":0},{"$f":"IF(AND($L17>0,$J17<>0,$J17<>\"\",COUNTIF($J$13:$J17,$J17)=1),OFFSET(V17,-1,0)+1,OFFSET(V17,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A17,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A17,0))","v":0}]
[{"$f":"MATCH(E18,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A18),NA(),OFFSET(ORÇAMENTO!$D$15,$A18,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B18","v":"Branco"},"",{"$f":"QCI!D18","v":5},{"$f":"QCI!G18","v":""},{"$f":"QCI!H18","v":0},{"$f":"QCI!I18","v":0},{"$f":"QCI!J18","v":""},{"$f":"QCI!K18","v":""},{"$f":"IF($C18=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X18),\"\",$X18))","v":""},{"$f":"QCI!$O18","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C18=\"Automático\",AC18+AJ18,$Y18*IF(ISERROR(QCI!$AA18/QCI!$O18),0,QCI!$AA18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AD18+AK18,$Y18*IF(ISERROR(QCI!$AB18/QCI!$O18),0,QCI!$AB18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AF18+AM18,$Z18*IF(ISERROR(QCI!$AA18/QCI!$O18),0,QCI!$AA18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AG18+AN18,$Z18*IF(ISERROR(QCI!$AB18/QCI!$O18),0,QCI!$AB18/QCI!$O18)),2)","v":0},{"$f":"IF(AND($L18>0,$J18<>0,$J18<>\"\",COUNTIF($J$13:$J18,$J18)=1),OFFSET(V18,-1,0)+1,OFFSET(V18,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A18,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A18,0))","v":0}]
[{"$f":"MATCH(E19,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A19),NA(),OFFSET(ORÇAMENTO!$D$15,$A19,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B19","v":"Branco"},"",{"$f":"QCI!D19","v":6},{"$f":"QCI!G19","v":""},{"$f":"QCI!H19","v":0},{"$f":"QCI!I19","v":0},{"$f":"QCI!J19","v":""},{"$f":"QCI!K19","v":""},{"$f":"IF($C19=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X19),\"\",$X19))","v":""},{"$f":"QCI!$O19","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C19=\"Automático\",AC19+AJ19,$Y19*IF(ISERROR(QCI!$AA19/QCI!$O19),0,QCI!$AA19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AD19+AK19,$Y19*IF(ISERROR(QCI!$AB19/QCI!$O19),0,QCI!$AB19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AF19+AM19,$Z19*IF(ISERROR(QCI!$AA19/QCI!$O19),0,QCI!$AA19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AG19+AN19,$Z19*IF(ISERROR(QCI!$AB19/QCI!$O19),0,QCI!$AB19/QCI!$O19)),2)","v":0},{"$f":"IF(AND($L19>0,$J19<>0,$J19<>\"\",COUNTIF($J$13:$J19,$J19)=1),OFFSET(V19,-1,0)+1,OFFSET(V19,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A19,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A19,0))","v":0}]
[{"$f":"MATCH(E20,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A20),NA(),OFFSET(ORÇAMENTO!$D$15,$A20,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B20","v":"Branco"},"",{"$f":"QCI!D20","v":7},{"$f":"QCI!G20","v":""},{"$f":"QCI!H20","v":0},{"$f":"QCI!I20","v":0},{"$f":"QCI!J20","v":""},{"$f":"QCI!K20","v":""},{"$f":"IF($C20=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X20),\"\",$X20))","v":""},{"$f":"QCI!$O20","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C20=\"Automático\",AC20+AJ20,$Y20*IF(ISERROR(QCI!$AA20/QCI!$O20),0,QCI!$AA20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AD20+AK20,$Y20*IF(ISERROR(QCI!$AB20/QCI!$O20),0,QCI!$AB20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AF20+AM20,$Z20*IF(ISERROR(QCI!$AA20/QCI!$O20),0,QCI!$AA20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AG20+AN20,$Z20*IF(ISERROR(QCI!$AB20/QCI!$O20),0,QCI!$AB20/QCI!$O20)),2)","v":0},{"$f":"IF(AND($L20>0,$J20<>0,$J20<>\"\",COUNTIF($J$13:$J20,$J20)=1),OFFSET(V20,-1,0)+1,OFFSET(V20,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A20,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A20,0))","v":0}]
[{"$f":"MATCH(E21,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A21),NA(),OFFSET(ORÇAMENTO!$D$15,$A21,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B21","v":"Branco"},"",{"$f":"QCI!D21","v":8},{"$f":"QCI!G21","v":""},{"$f":"QCI!H21","v":0},{"$f":"QCI!I21","v":0},{"$f":"QCI!J21","v":""},{"$f":"QCI!K21","v":""},{"$f":"IF($C21=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X21),\"\",$X21))","v":""},{"$f":"QCI!$O21","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C21=\"Automático\",AC21+AJ21,$Y21*IF(ISERROR(QCI!$AA21/QCI!$O21),0,QCI!$AA21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AD21+AK21,$Y21*IF(ISERROR(QCI!$AB21/QCI!$O21),0,QCI!$AB21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AF21+AM21,$Z21*IF(ISERROR(QCI!$AA21/QCI!$O21),0,QCI!$AA21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AG21+AN21,$Z21*IF(ISERROR(QCI!$AB21/QCI!$O21),0,QCI!$AB21/QCI!$O21)),2)","v":0},{"$f":"IF(AND($L21>0,$J21<>0,$J21<>\"\",COUNTIF($J$13:$J21,$J21)=1),OFFSET(V21,-1,0)+1,OFFSET(V21,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A21,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A21,0))","v":0}]
[{"$f":"MATCH(E22,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A22),NA(),OFFSET(ORÇAMENTO!$D$15,$A22,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B22","v":"Branco"},"",{"$f":"QCI!D22","v":9},{"$f":"QCI!G22","v":""},{"$f":"QCI!H22","v":0},{"$f":"QCI!I22","v":0},{"$f":"QCI!J22","v":""},{"$f":"QCI!K22","v":""},{"$f":"IF($C22=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X22),\"\",$X22))","v":""},{"$f":"QCI!$O22","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C22=\"Automático\",AC22+AJ22,$Y22*IF(ISERROR(QCI!$AA22/QCI!$O22),0,QCI!$AA22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AD22+AK22,$Y22*IF(ISERROR(QCI!$AB22/QCI!$O22),0,QCI!$AB22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AF22+AM22,$Z22*IF(ISERROR(QCI!$AA22/QCI!$O22),0,QCI!$AA22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AG22+AN22,$Z22*IF(ISERROR(QCI!$AB22/QCI!$O22),0,QCI!$AB22/QCI!$O22)),2)","v":0},{"$f":"IF(AND($L22>0,$J22<>0,$J22<>\"\",COUNTIF($J$13:$J22,$J22)=1),OFFSET(V22,-1,0)+1,OFFSET(V22,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A22,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A22,0))","v":0}]
[{"$f":"MATCH(E23,ORÇAMENTO!$E$15:$E$78,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A23),NA(),OFFSET(ORÇAMENTO!$D$15,$A23,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B23","v":"Branco"},{"$f":"IF(L23>0,\"F\",\"\")","v":""},{"$f":"QCI!D23","v":10},{"$f":"QCI!G23","v":""},{"$f":"QCI!H23","v":0},{"$f":"QCI!I23","v":0},{"$f":"QCI!J23","v":""},{"$f":"QCI!K23","v":""},{"$f":"IF($C23=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X23),\"\",$X23))","v":""},{"$f":"QCI!$O23","v":0},{"$f":"ROUND(IF(C23=\"Automático\",AE23+AL23,Y23),2)","v":0},{"$f":"O23-M23","v":0},{"$f":"ROUND(IF(C23=\"Automático\",AH23+AO23,Z23),2)","v":0},{"$f":"O23/(L23+10^-12)","v":0},null,{"$f":"ROUND(IF($C23=\"Automático\",AC23+AJ23,$Y23*IF(ISERROR(QCI!$AA23/QCI!$O23),0,QCI!$AA23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AD23+AK23,$Y23*IF(ISERROR(QCI!$AB23/QCI!$O23),0,QCI!$AB23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AF23+AM23,$Z23*IF(ISERROR(QCI!$AA23/QCI!$O23),0,QCI!$AA23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AG23+AN23,$Z23*IF(ISERROR(QCI!$AB23/QCI!$O23),0,QCI!$AB23/QCI!$O23)),2)","v":0},{"$f":"IF(AND($L23>0,$J23<>0,$J23<>\"\",COUNTIF($J$13:$J23,$J23)=1),OFFSET(V23,-1,0)+1,OFFSET(V23,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A23,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A23,0))","v":0}]
[null,null,null,"F",null,null,null,null,null,"(%)",null,{"$f":"IF(ISERROR(L28/$L28),0,ROUND(L28/$L28,4))","v":1},{"$f":"IF(ISERROR(M28/$L28),0,ROUND(M28/$L28,4))","v":0},{"$f":"IF(ISERROR(N28/$L28),0,ROUND(N28/$L28,4))","v":0},{"$f":"IF(ISERROR(O28/$L28),0,ROUND(O28/$L28,4))","v":0},{"$f":"O28/(L28+10^-12)","v":0}]
[null,null,null,"F",null,null,null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento\",\"Repasse\")","v":"Repasse"},null,{"$f":"QCI!L24","v":0},{"$f":"M28-M27-M26","v":0},{"$f":"O25-M25","v":0},{"$f":"O28-O27-O26","v":0},null,null,null,null,null,null,null,null,null,"Anterior (R$)","Acumulado (R$)",null,null,"Max CP/OU Ant.","Max CP/OU Acum."]
[null,null,null,"F",null,null,null,null,null,"Contrapartida",null,{"$f":"QCI!M24","v":519915.03},{"$f":"ROUND(IF(OFFSET($X$26,0,1)<>\"\",OFFSET($X$26,0,1),SUM(R13:OFFSET(R24,-1,0))),2)","v":0},{"$f":"O26-M26","v":0},{"$f":"IF(OFFSET($X$26,0,2)<>\"\",OFFSET($X$26,0,2),$AE$3)","v":0},null,null,null,null,null,null,null,null,"CP",null,null,null,null,{"$f":"MIN($L26,$O$28-OFFSET($X$27,0,1))","v":0},{"$f":"MIN($L26,$O$28-OFFSET($X$27,0,2))","v":0}]
[null,null,null,"F",null,null,null,null,null,"Outros",null,{"$f":"QCI!N24","v":0},{"$f":"ROUND(IF(OFFSET($X$27,0,1)<>\"\",OFFSET($X$27,0,1),SUM(S13:OFFSET(S24,-1,0))),2)","v":0},{"$f":"O27-M27","v":0},{"$f":"IF(OFFSET($X$27,0,2)<>\"\",OFFSET($X$27,0,2),$AE$4)","v":0},null,null,null,null,null,null,null,null,"OU",null,null,null,null,{"$f":"MIN($L27,$O$28-OFFSET($X$26,0,1))","v":0},{"$f":"MIN($L27,$O$28-OFFSET($X$26,0,2))","v":0}]
[null,null,null,"F",null,null,null,null,null,"Investimento",null,{"$f":"SUM(L13:OFFSET(L24,-1,0))","v":519915.03},{"$f":"ROUND(SUM(M13:OFFSET(M24,-1,0)),2)","v":0},{"$f":"O28-M28","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Acumulado Anterior:  \"&TEXT($M$28/($L$28+10^-12),\"0,00%\")","v":"Acumulado Anterior:  0,00%"}]
[null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"Import.Município","v":"Tenente Portela"},null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2024-10-18"}]
[null,null,null,null,"Local",null,null,null,null,null,null,"Data"]
[]
[]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Gerencial CAIXA\",\"Representante Tomador\")","v":"Representante Tomador"},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Técnico CAIXA\",\"Responsável Técnico pela Fiscalização\")","v":"Responsável Técnico pela Fiscalização"}]
[null,null,null,null,"Nome:",{"$f":"IF(CAIXA.Modo,DADOS!F60,DADOS!F28)","v":"Rosemar A. Sala"},null,null,null,null,null,"Nome:",{"$f":"IF(CAIXA.Modo,BM!X90,DADOS!F51)","v":0}]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},{"$f":"IF(CAIXA.Modo,DADOS!F61,DADOS!F29)","v":"Prefeito"},null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"Profissão:\")","v":"Profissão:"},{"$f":"IF(CAIXA.Modo,BM!X91,DADOS!F52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:",{"$f":"IF(CAIXA.Modo,BM!X92,DADOS!F53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"\",\"ART/RRT:\")","v":"ART/RRT:"},{"$f":"IF(CAIXA.Modo,\"\",DADOS!F54)","v":0}]
[]
[]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Social CAIXA\",\"Responsável Social\")","v":"Responsável Social"},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Operacional CAIXA\",\"Responsável Financeiro\")","v":"Responsável Financeiro"}]
[null,null,null,null,"Nome:",null,null,null,null,null,null,"Nome:"]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"}]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matr:\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"\")","v":""}]

{"sheet":"OFÍCIO","index":13,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,1,55,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[36,1,37,6],[38,1,39,6],[41,1,45,6],[30,1,30,2],[30,5,30,6],[29,1,29,2],[29,5,29,6],[53,1,53,6],[31,1,31,2],[31,5,31,6],[23,1,25,6],[27,1,28,2],[18,1,19,1],[18,2,19,6],[10,2,10,3],[13,2,13,6],[14,2,15,6],[17,2,17,6],[27,3,28,3],[27,4,28,4],[27,5,28,6],[3,11,4,11],[5,2,5,3],[7,1,7,6],[9,1,9,3],[0,1,3,2],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,null,"# PÚBLICO"]
[null,null,null,null,null,null,null,null,"Resumo de Valores por CTEF:"]
[null,null,null,null,null,null,null,null,"CTEF:","Valor Vigente (R$)","Valor desta Medição (R$)","Valor Acumulado (R$)"]
[]
[null,"Ofício n°:",null,null,null,null,null,null,{"$f":"IF(ROW(I6)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I6)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":"LOTE 1"},{"$f":"IF(I6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$L$13:$L$24))","v":519915.03},{"$f":"IF(J6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$N$13:$N$24))","v":0},{"$f":"IF(K6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$O$13:$O$24))","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I7)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I7)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"CONCATENATE(RRE!$E$35,\", \",TEXT(RRE!$L$35,\"dd\"\" de \"\"mmmm\"\" de \"\"aaaa\"))","v":"Tenente Portela, 18 de outubro de 2024"},null,null,null,null,null,null,{"$f":"IF(ROW(I8)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I8)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I8=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I8,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J8=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I8,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K8=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I8,RRE!$O$13:$O$24))","v":""}]
[null,"À",null,null,null,null,null,null,{"$f":"IF(ROW(I9)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I9)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I9=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I9,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J9=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I9,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K9=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I9,RRE!$O$13:$O$24))","v":""}]
[null,"CAIXA ECONÔMICA FEDERAL",null,null,null,null,null,null,{"$f":"IF(ROW(I10)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I10)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I10=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I10,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J10=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I10,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K10=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I10,RRE!$O$13:$O$24))","v":""}]
[null,"GIGOV",null,null,null,null,null,null,{"$f":"IF(ROW(I11)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I11)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I11=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I11,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J11=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I11,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K11=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I11,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I12)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I12)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I12=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I12,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J12=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I12,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K12=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I12,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I13)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I13)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I13=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I13,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J13=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I13,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K13=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I13,RRE!$O$13:$O$24))","v":""}]
[null,"Assunto:",{"$f":"CONCATENATE(RRE.Numero,\"ª\",\" Solicitação de \",IF(import.recurso=\"OGU\",\"Desbloqueio\",\"Desembolso\"),\" de Recursos.\")","v":"1ª Solicitação de Desbloqueio de Recursos."},null,null,null,null,null,{"$f":"IF(ROW(I14)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I14)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I14=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I14,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J14=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I14,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K14=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I14,RRE!$O$13:$O$24))","v":""}]
[null,"REF:",{"$f":"CONCATENATE(\"Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" - Operação nº \",Import.CR,IF(Import.TransfereGOV=\"\",\"\",CONCATENATE(\" - TransfereGOV nº \",Import.TransfereGOV)))","v":"Contrato de Repasse - Operação nº "},null,null,null,null,null,{"$f":"IF(ROW(I15)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I15)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I15=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I15,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J15=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I15,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K15=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I15,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I16)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I16)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I16=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I16,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J16=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I16,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K16=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I16,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I17)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I17)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I17=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I17,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J17=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I17,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K17=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I17,RRE!$O$13:$O$24))","v":""}]
[null,"Objeto:",{"$f":"Import.DescLote","v":"Projeto Estrutural de Ponte em Concreto Armado"},null,null,null,null,null,{"$f":"IF(ROW(I18)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I18)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I18=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I18,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J18=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I18,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K18=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I18,RRE!$O$13:$O$24))","v":""}]
[null,"Proponente / Tomador:",{"$f":"Import.Proponente","v":"Prefeitura Municipal de Tenente Portela"},null,null,null,null,null,{"$f":"IF(ROW(I19)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I19)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I19=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I19,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J19=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I19,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K19=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I19,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I20)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I20)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I20=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I20,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J20=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I20,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K20=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I20,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I21)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I21)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I21=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I21,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J21=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I21,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K21=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I21,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(B11=\"GIGOV\",\"Senhor Gerente\",\"Senhor Superintendente\")","v":"Senhor Gerente"},null,null,null,null,null,null,{"$f":"IF(ROW(I22)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I22)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I22=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I22,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J22=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I22,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K22=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I22,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I23)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I23)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I23=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I23,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J23=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I23,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K23=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I23,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"CONCATENATE(\"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para \",IF(import.recurso=\"OGU\",\"desbloqueio\",\"desembolso\"),\" da parcela de recursos relativa ao Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito.\")","v":"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para desbloqueio da parcela de recursos relativa ao Contrato de Repasse em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito."},null,null,null,null,null,null,{"$f":"IF(ROW(I24)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I24)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I24=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I24,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J24=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I24,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K24=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I24,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I25)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I25)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I25=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I25,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J25=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I25,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K25=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I25,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I26)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I26)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I26=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I26,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J26=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I26,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K26=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I26,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I27)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I27)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I27=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I27,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J27=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I27,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K27=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I27,RRE!$O$13:$O$24))","v":""}]
[null,null,null,"Valores Vigentes do TC/CR",{"$f":"\"Evolução da \"&RRE.Numero&\"ª Medição\"","v":"Evolução da 1ª Medição"},"Valores Medidos Acumulados",null,null,{"$f":"IF(ROW(I28)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I28)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I28=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I28,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J28=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I28,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K28=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I28,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I29)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I29)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I29=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I29,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J29=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I29,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K29=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I29,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},null,{"$f":"RRE!L25","v":0},{"$f":"RRE!N25","v":0},{"$f":"RRE!O25","v":0},null,null,{"$f":"IF(ROW(I30)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I30)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$O$13:$O$24))","v":""}]
[null,"Contrapartida Financeira:",null,{"$f":"RRE!L26","v":519915.03},{"$f":"RRE!N26","v":0},{"$f":"RRE!O26","v":0},null,null,{"$f":"IF(ROW(I31)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I31)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$O$13:$O$24))","v":""}]
[null,"Outros:",null,{"$f":"RRE!L27","v":0},{"$f":"RRE!N27","v":0},{"$f":"RRE!O27","v":0},null,null,{"$f":"IF(ROW(I32)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I32)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$O$13:$O$24))","v":""}]
[null,"Investimento:",null,{"$f":"RRE!L28","v":519915.03},{"$f":"RRE!N28","v":0},{"$f":"RRE!O28","v":0},null,null,{"$f":"IF(ROW(I33)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I33)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$O$13:$O$24))","v":""}]
[null,"Execução Física:",null,"-",{"$f":"RRE!$N$28/(RRE!$L$28+10^-12)","v":0},{"$f":"RRE!P24","v":0},null,null,{"$f":"IF(ROW(I34)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I34)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I35)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I35)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I36)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I36)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(RRE.Numero>1,\"2. Encaminhamos ainda a documentação relativa à prestação de contas da etapa físico-financeira anterior.\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ROW(I37)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I37)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I38)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I38)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(AND(RRE.Numero>1,NOT(ISBLANK(Import.TransfereGOV))),\"3. Na oportunidade, informamos que a execução financeira da parcela anterior está devidamente comprovada no TransfereGOV.\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ROW(I39)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I39)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I39=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I39,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J39=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I39,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K39=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I39,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I40)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I40)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I40=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I40,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J40=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I40,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K40=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I40,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I41)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I41)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I41=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I41,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J41=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I41,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K41=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I41,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF($B$37=\"\",0,1)+IF($B$39=\"\",0,1)+2&\". Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra.\"","v":"2. Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra."},null,null,null,null,null,null,{"$f":"IF(ROW(I42)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I42)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I42=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I42,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J42=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I42,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K42=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I42,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I43)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I43)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I43=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I43,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J43=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I43,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K43=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I43,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I44)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I44)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I44=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I44,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J44=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I44,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K44=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I44,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I45)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I45)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I45=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I45,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J45=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I45,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K45=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I45,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I46)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I46)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I46=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I46,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J46=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I46,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K46=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I46,RRE!$O$13:$O$24))","v":""}]
[]
[]
[null,"Atenciosamente,"]
[]
[]
[]
[]
[null,{"$f":"DADOS!$F$28","v":"Rosemar A. Sala"}]
[null,{"$f":"DADOS!$F$29","v":"Prefeito"}]