{"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":1,"defined_names":292,"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,{"$f":"CHOOSE(MATCH(Objeto,{\"PM\",\"PO\"}),\"PLANILHA MÚLTIPLA \",\"PLANILHA ORÇAMENTÁRIA \")& Versao","v":"PLANILHA MÚLTIPLA v3.0.5"},null,null,null,null,"v3.0.5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Proposto"]
[null,null,null,null,"DADOS DO CONTRATO",null,"NOVIDADES DA VERSÃO",null,null,"Licitado"]
[null,null,null,null,null,null,null,null,null,"PLE"]
[null,{"$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,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência \"&IF(ISBLANK(Import.DataBase),\"mm-aaaa\",TEXT(Import.DataBase,\"mm-aaaa\"))&\".xls.\")","v":"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência 12-2022.xls."}]
[null,null,null,null,null,null,null,null,null,null,null,"Cores dos botões:"]
[null,{"$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":60,"n_cols":44,"rows_kept":60,"cut":false,"hidden":false,"merged":[[48,4,48,5],[57,4,57,5],[0,11,0,43],[2,4,2,5],[14,4,14,5],[20,4,20,5],[26,4,26,5],[33,4,33,5],[44,4,44,5]]}
[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:",null,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 Balneário Camboriú",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:","Balneário Camboriú/SC",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 SICONV (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:","REFORMA RESERVATÓRIO HMRC",null,null,null,"Instrumentos e ações em planejamento e gestão pública"]
[null,null,null,null,"Descrição do Objeto do Lote / CTEF:","R. Angelina, s/n - Municípios, Balneário Camboriú",null,null,null,"Ações complementares às obras"]
[null,null,null,null,"Regime previdenciário previsto para a obra:","NÃO DESONERADO",null,null,null,"Gerenciamento"]
[null,null,null,null,"Data base do Orçamento:","2022-12-01",null,null,null,"Trabalho social"]
[]
[null,null,null,null,"Responsável pelo Orçamento"]
[null,null,null,null,"Nome:","Rafael Calistro de Borba"]
[null,null,null,null,"CREA/CAU:","093.243-9"]
[null,null,null,null,"ART/RRT:"]
[null,null,null,null,"Data do preenchimento:",{"$f":"TODAY()","v":"2023-03-09"}]
[]
[null,null,null,null,"Responsável pelo Tomador (Prefeito, no caso de Municípios)"]
[null,null,null,null,"Nome:","Fabrício José Satiro de Oliveira"]
[null,null,null,null,"Cargo:","Prefeito Municipal"]
[]
[]
[null,null,null,null,"B. RESULTADO DO PROCESSO LICITATÓRIO"]
[]
[null,null,null,null,"Licitação"]
[null,null,null,null,"Data de emissão dos documentos de licitação:"]
[null,null,null,null,"Nº do CTEF (contrato com empresa):"]
[null,null,null,null,"Nome da empresa:"]
[null,null,null,null,"CNPJ da empresa:"]
[null,null,null,null,"Regime de execução do CTEF:","(SELECIONAR)"]
[null,null,null,null,"Data base do CTEF:"]
[]
[]
[null,null,null,null,"C. ACOMPANHAMENTO DO EMPREENDIMENTO"]
[]
[null,null,null,null,"Dados da obra"]
[null,null,null,null,"Data do Início da Obra:"]
[null,null,null,null,"Data de fechamento do RRE:",{"$f":"TODAY()","v":"2023-03-09"}]
[]
[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":47,"n_cols":4,"rows_kept":47,"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."]

{"sheet":"BDI","index":3,"n_rows":146,"n_cols":26,"rows_kept":146,"cut":false,"hidden":false,"merged":[[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],[18,25,19,25],[18,20,19,22],[18,9,19,16],[18,17,19,17],[18,18,19,18],[10,9,10,16],[10,17,10,18],[6,9,6,18],[7,9,7,18],[9,9,9,16],[9,17,9,18],[15,9,15,18],[22,9,22,16],[22,20,22,22],[20,9,20,16],[20,20,20,22],[21,9,21,16],[21,20,21,22],[18,23,19,23],[18,24,19,24],[16,9,16,18],[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],[24,9,24,16],[24,20,24,22],[25,9,25,16],[25,20,25,22],[26,9,26,16],[26,20,26,22],[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],[33,9,33,18],[34,12,35,12],[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],[64,20,64,22],[65,9,65,16],[65,20,65,22],[66,20,66,22],[67,9,67,16],[67,20,67,22],[60,9,60,16],[60,20,60,22],[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],[98,24,99,24],[98,25,99,25],[98,9,99,16],[98,17,99,17],[98,18,99,18],[98,23,99,23],[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],[93,9,93,18],[84,9,84,12],[84,15,84,18],[77,9,77,18],[69,9,69,16],[71,10,71,18],[88,9,88,12],[103,20,103,22],[102,20,102,22],[100,9,100,16],[100,20,100,22],[95,9,95,18],[96,9,96,18],[98,20,99,22],[101,9,101,16],[101,20,101,22],[106,20,106,22],[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],[104,20,104,22],[105,9,105,16],[105,20,105,22],[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],[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],[103,9,103,16],[66,9,66,16],[64,9,64,16],[39,9,39,18],[42,9,42,18],[27,9,27,16],[13,9,13,18]]}
[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 SICONV",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,{"$f":"Import.SICONV","v":0},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"}]
[{"$f":"A5","v":"Construção e Reforma de Edifícios"},"L","Construção e Reforma de Edifícios-L",null,6.1600000000000002E-2,7.400000000000001E-2,8.9600000000000013E-2,null,"FILTRO"]
[{"$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":"REFORMA RESERVATÓRIO HMRC / R. Angelina, s/n - Municípios, Balneário Camboriú"}]
["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,1]
["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,2.5000000000000001E-2]
["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 e Reforma de Edifícios"]
[{"$f":"A17","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"L","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-L",null,6.7400000000000002E-2,8.0399999999999985E-2,9.4E-2,null,"F"]
[{"$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$146,\"K1\",\"AC\")","v":"AC"},0.04,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,3,FALSE)","v":0.03},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,4,FALSE)","v":0.04},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,5,FALSE)","v":5.5E-2}]
[{"$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$146,\"K2\",\"SG\")","v":"SG"},8.0000000000000002E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,3,FALSE)","v":8.0000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,4,FALSE)","v":8.0000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,5,FALSE)","v":0.01}]
[{"$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$146,\"\",\"R\")","v":"R"},9.7000000000000003E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,3,FALSE)","v":9.7000000000000003E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,4,FALSE)","v":1.2699999999999999E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,5,FALSE)","v":1.2699999999999999E-2}]
[{"$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$146,\"\",\"DF\")","v":"DF"},5.8999999999999999E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,3,FALSE)","v":5.8999999999999999E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,4,FALSE)","v":1.23E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,5,FALSE)","v":1.3899999999999999E-2}]
[{"$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$146,\"K3\",\"L\")","v":"L"},6.1600000000000002E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,3,FALSE)","v":6.1600000000000002E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,4,FALSE)","v":7.400000000000001E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,5,FALSE)","v":8.9600000000000013E-2}]
["Obras Portuárias, Marítimas e Fluviais","AC","Obras Portuárias, Marítimas e Fluviais-AC",null,0.04,5.5199999999999999E-2,7.85E-2,null,"F","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",3.6499999999999998E-2,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[{"$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$10,0)","v":2.5000000000000001E-2},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[{"$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$145,COUNTA(OFFSET(S20,1,0,6))>0),4.5%,0%))","v":0},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[{"$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$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27)))-1),4))","v":0.20349999999999999},null,{"$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$136,3,FALSE))","v":0.2034},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,4,FALSE))","v":0.22120000000000001},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,5,FALSE))","v":0.25}]
[{"$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$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27+S28)))-1),4))","v":0.20349999999999999}]
[{"$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$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 100%, com a respectiva alíquota de 2,5%."}]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","SG","Fornecimento de Materiais e Equipamentos (aquisição direta)-SG",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","R","Fornecimento de Materiais e Equipamentos (aquisição direta)-R",null,"-","-","-",null,"F",{"$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 SEM 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":"Balneário Camboriú/SC"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2023-03-09"}]
[{"$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":"Rafael Calistro de Borba"}]
[null,null,null,null,null,null,null,null,"F","CREA/CAU:","093.243-9"]
[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$69=0,\"\",\"F\")","v":"F"},"BDI 2"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$69=0,\"\",\"F\")","v":"F"}]
[null,null,null,null,null,null,null,null,"F","TIPO DE OBRA"]
[null,null,null,null,null,null,null,null,"F","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F",{"$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($J57=$A$146,\"K1\",\"AC\")","v":"AC"},1.4999999999999999E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,3,FALSE)","v":1.4999999999999999E-2},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,4,FALSE)","v":3.4500000000000003E-2},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,5,FALSE)","v":4.4900000000000002E-2}]
[null,null,null,null,null,null,null,null,"F",{"$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($J57=$A$146,\"K2\",\"SG\")","v":"SG"},3.0000000000000001E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,3,FALSE)","v":3.0000000000000001E-3},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,4,FALSE)","v":4.7999999999999996E-3},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,5,FALSE)","v":8.199999999999999E-3}]
[null,null,null,null,null,null,null,null,"F",{"$f":"IF($J$17=$A$146,\"\",\"Risco\")","v":"Risco"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"R\")","v":"R"},5.5999999999999999E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,3,FALSE)","v":5.6000000000000008E-3},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,4,FALSE)","v":8.5000000000000006E-3},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,5,FALSE)","v":8.8999999999999999E-3}]
[null,null,null,null,null,null,null,null,"F",{"$f":"IF($J$17=$A$146,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"DF\")","v":"DF"},8.5000000000000006E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,3,FALSE)","v":8.5000000000000006E-3},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,4,FALSE)","v":8.5000000000000006E-3},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,5,FALSE)","v":1.11E-2}]
[null,null,null,null,null,null,null,null,"F",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K3\",\"L\")","v":"L"},3.5000000000000003E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,3,FALSE)","v":3.5000000000000003E-2},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,4,FALSE)","v":5.1100000000000007E-2},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,5,FALSE)","v":6.2199999999999998E-2}]
[null,null,null,null,null,null,null,null,"F","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",3.6499999999999998E-2,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,null,null,null,null,"F","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),$R$11*$R$10,0)","v":2.5000000000000001E-2},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[null,null,null,null,null,null,null,null,"F","Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),4.5%,0%))","v":0},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,"F","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67)))-1),4))","v":0.1384},null,{"$f":"IF(OR($J$17=$A$146,$J$17=$A$145,AND(S69>=X69,S69<=Z69)),\"OK\",\"FORA DO INTERVALO\")","v":"OK"},null,null,{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,3,FALSE))","v":0.111},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,4,FALSE))","v":0.14019999999999999},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,5,FALSE))","v":0.16800000000000001}]
[null,null,null,null,null,null,null,null,"F","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67+S68)))-1),4))","v":0.1384}]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F",{"$f":"IF(U69<>\"ok\",\"X\",\"\")","v":""},{"$f":"IF(U69<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F","Os valores de BDI foram calculados com o emprego da fórmula:"]
[null,null,null,null,null,null,null,null,"F",null,null,null,"BDI =",{"$f":"IF($J57=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[null,null,null,null,null,null,null,null,"F",null,null,null,null,"(1-CP-ISS-CRPB)"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F",{"$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$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 100%, com a respectiva alíquota de 2,5%."}]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F",{"$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 SEM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F","Observações:"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F",{"$f":"Import.Município","v":"Balneário Camboriú/SC"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2023-03-09"}]
[null,null,null,null,null,null,null,null,"F","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"F","Nome:",{"$f":"Import.RespOrçamento","v":"Rafael Calistro de Borba"}]
[null,null,null,null,null,null,null,null,"F","CREA/CAU:","093.243-9"]
[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$109=0,\"\",\"F\")","v":""},"BDI 3"]
[null,null,null,null,null,null,null,null,{"$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$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 100%, com a respectiva alíquota de 2,5%."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$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 SEM 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,"",{"$f":"Import.Município","v":"Balneário Camboriú/SC"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2023-03-09"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"Rafael Calistro de Borba"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","093.243-9"]
[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":198,"n_cols":40,"rows_kept":198,"cut":false,"hidden":false,"merged":[[196,14,196,16],[14,14,14,17],[183,16,183,23],[186,14,188,23],[190,14,190,23],[193,14,193,16],[191,14,191,23],[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],[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]]}
[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,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"Orçamento Licitado\",\"Orçamento Base para Licitação\")&\" - \"&import.recurso","v":"Orçamento Base para Licitação - "},null,null,null,null,null,"#PUBLICO"]
[]
["Nmax",null,null,null,null,"BDI 1","BDI 2","BDI 3",0,null,null,null,null,null,"Nº OPERAÇÃO",null,"Nº SICONV","PROPONENTE / TOMADOR","APELIDO DO EMPREENDIMENTO"]
[{"$f":"MAX($C$15:$C$181)","v":3},null,null,null,null,{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$30,BDI!$S$29)","v":0.20349999999999999},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$70,BDI!$S$69)","v":0.1384},{"$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,{"$f":"Import.SICONV","v":0},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"},{"$f":"Import.Apelido","v":"REFORMA RESERVATÓRIO HMRC"},null,null,null,null,null,null,null,null,null,null,null,"Arredondamento"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCALIDADE SINAPI",null,"DATA BASE",{"$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,{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xls'#Banco.$a5:$a$65536\",\"'[Referência \"&Excel_BuiltIn_Database&\".xls]Banco'!$a5:$a$65536\")","v":"'[Referência 12-2022.xls]Banco'!$a5:$a$65536"},null,null,null,null,null,"FILTRO",null,null,{"$f":"IF(ISERROR(INDIRECT($F$9)),\"(N/D: 'Referência \"&Excel_BuiltIn_Database&\".xls)\",INDIRECT($F$9))","v":"(N/D: 'Referência 12-2022.xls)"},null,{"$f":"TEXT(Import.DataBase,\"mm-aa\")&IF(DESONERACAO=\"Sim\",\" (DES.)\",\" (N DES.)\")","v":"12-22 (N DES.)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"R. Angelina, s/n - Municípios, Balneário Camboriú"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"Balneário Camboriú/SC"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(F5,\"0,00%\"))","v":"20,35%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(G5,\"0,00%\"))","v":"13,84%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,TEXT(H5,\"0,00%\"))","v":"0,00%"},"RECURSO","SGL RECURSO",null,null,null,null,"Custo Unitáro",true]
[null,null,null,null,null,{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xls'#Banco.$d$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xls]Banco'!$d$3\")","v":"'[Referência 12-2022.xls]Banco'!$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$181,-1,0),\"DESCRIÇÃO\")+COUNTIF($AC$15:OFFSET($AC$181,-1,0),\"UNIDADE\")+COUNTIF($AC$15:OFFSET($AC$181,-1,0),\"SEM VALOR\")>0,\"NÃO OK\",\"OK\")","v":"OK"},null,"Preço Total",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,null,null,null,null,null,"↓",null,"↓"]
["Nível E","Save Nivel","Nível C","Altura","n1","n2","n3","n4","n5","Czero","Cnível","↓","Nível","Nível Corrigido","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$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$181)-ROW($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$181)-ROW($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($C14=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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($C14=\"S\",VTOTAL1,IF($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},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,{"$f":"$X14","v":0},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH14),2)","v":0}]
[0,null,"L",{"$f":"COUNTA(OFFSET(D15,1,0):D$181)","v":165},0,null,null,null,null,null,null,"F",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"R. Angelina, s/n - Municípios, Balneário Camboriú"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(OFFSET($C15,1,0,ROW(X181)-ROW(X15)-1),\"S\",OFFSET(X15,1,0,ROW(X181)-ROW(X15)-1))","v":0},null,{"$f":"IF(AND($C15=\"S\",$X15>0),LEFT($Y15,2),\"\")","v":""},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AA181)-ROW(AA15)-1),\"S\",OFFSET(AA15,1,0,ROW(AA181)-ROW(AA15)-1))","v":0},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AB181)-ROW(AB15)-1),\"S\",OFFSET(AB15,1,0,ROW(AB181)-ROW(AB15)-1))","v":0},null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$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":165},{"$f":"IF($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$181)-ROW($C16)),0))","v":165},{"$f":"IF(OR($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$181)-ROW($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($C16=\"S\",I16&\".\",\"\")))","v":"1."},"SINAPI",null,"REFORMA DE EDIFICAÇÃO",{"$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($C16=\"S\",VTOTAL1,IF($C16=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$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$3),0)),SomaAgrup)","v":0},{"$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},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH16),2)","v":0}]
[2,2,2,4,{"$f":"IF($C17=1,OFFSET(E17,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E17,-1,0))),OFFSET(E17,-1,0))","v":1},1,0,0,0,164,{"$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$181)-ROW($C17)),0))","v":4},"F","Nível 2","Nível 2","1.1.","SINAPI",null,"SERVIÇOS INICIAIS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T17)-ROW(T$15),0)","v":0},null,"BDI 1",0,0,"RA","",{"$f":"IF($C17=\"S\",IF($Z17=\"CP\",$X17,IF($Z17=\"RA\",(($X17)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C18=1,OFFSET(E18,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E18,-1,0))),OFFSET(E18,-1,0))","v":1},1,0,0,0,0,{"$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$181)-ROW($C18)),0))","v":0},"","Serviço","Serviço","-","Composição","01",{"$f":"IF($C18=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T18)-ROW(T$15),0)","v":3},{"$f":"AG18","v":0},"BDI 1",0,0,"RA","",{"$f":"IF($C18=\"S\",IF($Z18=\"CP\",$X18,IF($Z18=\"RA\",(($X18)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 01","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C19=1,OFFSET(E19,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E19,-1,0))),OFFSET(E19,-1,0))","v":1},1,0,0,0,0,{"$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$181)-ROW($C19)),0))","v":0},"","Serviço","Serviço","-","Composição","19",{"$f":"IF($C19=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T19)-ROW(T$15),0)","v":79.8},{"$f":"AG19","v":0},"BDI 1",0,0,"RA","",{"$f":"IF($C19=\"S\",IF($Z19=\"CP\",$X19,IF($Z19=\"RA\",(($X19)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 19","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C20=1,OFFSET(E20,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E20,-1,0))),OFFSET(E20,-1,0))","v":1},1,0,0,0,0,{"$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$181)-ROW($C20)),0))","v":0},"","Serviço","Serviço","-","SINAPI-I","10775",{"$f":"IF($C20=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T20)-ROW(T$15),0)","v":5},0,"BDI 1",0,0,"RA","",{"$f":"IF($C20=\"S\",IF($Z20=\"CP\",$X20,IF($Z20=\"RA\",(($X20)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI-I 10775","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[2,2,2,4,{"$f":"IF($C21=1,OFFSET(E21,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E21,-1,0))),OFFSET(E21,-1,0))","v":1},2,0,0,0,160,{"$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$181)-ROW($C21)),0))","v":4},"F","Nível 2","Nível 2","1.2.","SINAPI",null,"DEMOLIÇÕES E RETIRADAS - CASA DE BOMBAS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T21)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C21=\"S\",IF($Z21=\"CP\",$X21,IF($Z21=\"RA\",(($X21)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":3},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C22=1,OFFSET(E22,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E22,-1,0))),OFFSET(E22,-1,0))","v":1},2,0,0,0,0,{"$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$181)-ROW($C22)),0))","v":0},"","Serviço","Serviço","-","Composição","02",{"$f":"IF($C22=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T22)-ROW(T$15),0)","v":1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C22=\"S\",IF($Z22=\"CP\",$X22,IF($Z22=\"RA\",(($X22)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 02","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C23=1,OFFSET(E23,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E23,-1,0))),OFFSET(E23,-1,0))","v":1},2,0,0,0,0,{"$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$181)-ROW($C23)),0))","v":0},"","Serviço","Serviço","-","Composição","03",{"$f":"IF($C23=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T23)-ROW(T$15),0)","v":2.4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C23=\"S\",IF($Z23=\"CP\",$X23,IF($Z23=\"RA\",(($X23)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 03","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C24=\"s\",C24=0),OFFSET(B24,-1,0),C24)","v":2},{"$f":"IF(OFFSET(C24,-1,0)=\"L\",1,IF(OFFSET(C24,-1,0)=1,2,IF(OR(A24=\"s\",A24=0),\"S\",IF(AND(OFFSET(C24,-1,0)=2,A24=4),3,IF(AND(OR(OFFSET(C24,-1,0)=\"s\",OFFSET(C24,-1,0)=0),A24<>\"s\",A24>OFFSET(B24,-1,0)),OFFSET(B24,-1,0),A24)))))","v":"S"},{"$f":"IF(OR(C24=\"S\",C24=0),0,IF(ISERROR(K24),J24,SMALL(J24:K24,1)))","v":0},{"$f":"IF($C24=1,OFFSET(E24,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E24,-1,0))),OFFSET(E24,-1,0))","v":1},{"$f":"IF($C24=1,0,IF($C24=2,OFFSET(F24,-1,0)+1,OFFSET(F24,-1,0)))","v":2},{"$f":"IF(AND($C24<=2,$C24<>0),0,IF($C24=3,OFFSET(G24,-1,0)+1,OFFSET(G24,-1,0)))","v":0},{"$f":"IF(AND($C24<=3,$C24<>0),0,IF($C24=4,OFFSET(H24,-1,0)+1,OFFSET(H24,-1,0)))","v":0},{"$f":"IF(AND($C24<=4,$C24<>0),0,IF(AND($C24=\"S\",$X24>0),OFFSET(I24,-1,0)+1,OFFSET(I24,-1,0)))","v":0},0,{"$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$181)-ROW($C24)),0))","v":0},{"$f":"IF(OR($X24>0,$C24=1,$C24=2,$C24=3,$C24=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C24=1)+4*(C24=2)+8*(C24=3)+16*(C24=4)+32*(C24=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C24=0,$L24=\"\"),\"-\",CONCATENATE(E24&\".\",IF(AND($A$5>=2,$C24>=2),F24&\".\",\"\"),IF(AND($A$5>=3,$C24>=3),G24&\".\",\"\"),IF(AND($A$5>=4,$C24>=4),H24&\".\",\"\"),IF($C24=\"S\",I24&\".\",\"\")))","v":"-"},"SINAPI","97637",{"$f":"IF($C24=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T24)-ROW(T$15),0)","v":84},0,"BDI 1",{"$f":"IF($C24=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH24),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C24=\"S\",VTOTAL1,IF($C24=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C24=\"S\",$X24>0),IF(ISBLANK($Y24),\"RA\",LEFT($Y24,2)),\"\")","v":""},{"$f":"IF($C24=\"S\",IF($Z24=\"CP\",$X24,IF($Z24=\"RA\",(($X24)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C24=\"S\",IF($Z24=\"OU\",ROUND($X24,2),0),SomaAgrup)","v":0},{"$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":"SINAPI 97637"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH24),2)","v":0}]
[2,2,2,61,{"$f":"IF($C25=1,OFFSET(E25,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E25,-1,0))),OFFSET(E25,-1,0))","v":1},3,0,0,0,156,{"$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$181)-ROW($C25)),0))","v":61},"F","Nível 2","Nível 2","1.3.","SINAPI",null,"SUPERESTRUTURA - TORRE DO RESERVATÓRIO","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T25)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C25=\"S\",IF($Z25=\"CP\",$X25,IF($Z25=\"RA\",(($X25)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,6,{"$f":"IF($C26=1,OFFSET(E26,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E26,-1,0))),OFFSET(E26,-1,0))","v":1},3,1,0,0,60,{"$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$181)-ROW($C26)),0))","v":6},"F","Nível 3","Nível 3","1.3.1.","SINAPI",null,"PILARES - NÍVEL 6,60 M AO 16,20 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T26)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C26=\"S\",IF($Z26=\"CP\",$X26,IF($Z26=\"RA\",(($X26)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C27=1,OFFSET(E27,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E27,-1,0))),OFFSET(E27,-1,0))","v":1},3,1,0,0,0,{"$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$181)-ROW($C27)),0))","v":0},"","Serviço","Serviço","-","Composição","04",{"$f":"IF($C27=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T27)-ROW(T$15),0)","v":138.24},0,"BDI 1",0,0,"RA","",{"$f":"IF($C27=\"S\",IF($Z27=\"CP\",$X27,IF($Z27=\"RA\",(($X27)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 04","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C28=1,OFFSET(E28,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E28,-1,0))),OFFSET(E28,-1,0))","v":1},3,1,0,0,0,{"$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$181)-ROW($C28)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92759",{"$f":"IF($C28=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T28)-ROW(T$15),0)","v":548.20000000000005},0,"BDI 1",0,0,"RA","",{"$f":"IF($C28=\"S\",IF($Z28=\"CP\",$X28,IF($Z28=\"RA\",(($X28)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92759","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C29=1,OFFSET(E29,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E29,-1,0))),OFFSET(E29,-1,0))","v":1},3,1,0,0,0,{"$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$181)-ROW($C29)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92764",{"$f":"IF($C29=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T29)-ROW(T$15),0)","v":627.5},0,"BDI 1",0,0,"RA","",{"$f":"IF($C29=\"S\",IF($Z29=\"CP\",$X29,IF($Z29=\"RA\",(($X29)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92764","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C30=\"s\",C30=0),OFFSET(B30,-1,0),C30)","v":3},{"$f":"IF(OFFSET(C30,-1,0)=\"L\",1,IF(OFFSET(C30,-1,0)=1,2,IF(OR(A30=\"s\",A30=0),\"S\",IF(AND(OFFSET(C30,-1,0)=2,A30=4),3,IF(AND(OR(OFFSET(C30,-1,0)=\"s\",OFFSET(C30,-1,0)=0),A30<>\"s\",A30>OFFSET(B30,-1,0)),OFFSET(B30,-1,0),A30)))))","v":"S"},{"$f":"IF(OR(C30=\"S\",C30=0),0,IF(ISERROR(K30),J30,SMALL(J30:K30,1)))","v":0},{"$f":"IF($C30=1,OFFSET(E30,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E30,-1,0))),OFFSET(E30,-1,0))","v":1},{"$f":"IF($C30=1,0,IF($C30=2,OFFSET(F30,-1,0)+1,OFFSET(F30,-1,0)))","v":3},{"$f":"IF(AND($C30<=2,$C30<>0),0,IF($C30=3,OFFSET(G30,-1,0)+1,OFFSET(G30,-1,0)))","v":1},{"$f":"IF(AND($C30<=3,$C30<>0),0,IF($C30=4,OFFSET(H30,-1,0)+1,OFFSET(H30,-1,0)))","v":0},{"$f":"IF(AND($C30<=4,$C30<>0),0,IF(AND($C30=\"S\",$X30>0),OFFSET(I30,-1,0)+1,OFFSET(I30,-1,0)))","v":0},0,{"$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$181)-ROW($C30)),0))","v":0},{"$f":"IF(OR($X30>0,$C30=1,$C30=2,$C30=3,$C30=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C30=1)+4*(C30=2)+8*(C30=3)+16*(C30=4)+32*(C30=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C30=0,$L30=\"\"),\"-\",CONCATENATE(E30&\".\",IF(AND($A$5>=2,$C30>=2),F30&\".\",\"\"),IF(AND($A$5>=3,$C30>=3),G30&\".\",\"\"),IF(AND($A$5>=4,$C30>=4),H30&\".\",\"\"),IF($C30=\"S\",I30&\".\",\"\")))","v":"-"},"SINAPI","92765",{"$f":"IF($C30=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T30)-ROW(T$15),0)","v":393.4},0,"BDI 1",{"$f":"IF($C30=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH30),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C30=\"S\",VTOTAL1,IF($C30=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C30=\"S\",$X30>0),IF(ISBLANK($Y30),\"RA\",LEFT($Y30,2)),\"\")","v":""},{"$f":"IF($C30=\"S\",IF($Z30=\"CP\",$X30,IF($Z30=\"RA\",(($X30)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C30=\"S\",IF($Z30=\"OU\",ROUND($X30,2),0),SomaAgrup)","v":0},{"$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 92765"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH30),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C31=1,OFFSET(E31,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E31,-1,0))),OFFSET(E31,-1,0))","v":1},3,1,0,0,0,{"$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$181)-ROW($C31)),0))","v":0},"","Serviço","Serviço","-","Composição","05",{"$f":"IF($C31=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T31)-ROW(T$15),0)","v":18.440000000000001},0,"BDI 1",0,0,"RA","",{"$f":"IF($C31=\"S\",IF($Z31=\"CP\",$X31,IF($Z31=\"RA\",(($X31)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 05","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,5,{"$f":"IF($C32=1,OFFSET(E32,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E32,-1,0))),OFFSET(E32,-1,0))","v":1},3,2,0,0,54,{"$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$181)-ROW($C32)),0))","v":5},"F","Nível 3","Nível 3","1.3.2.","SINAPI",null,"PILARES - NÍVEL 16,20 M AO 27,60 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T32)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C32=\"S\",IF($Z32=\"CP\",$X32,IF($Z32=\"RA\",(($X32)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C33=1,OFFSET(E33,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E33,-1,0))),OFFSET(E33,-1,0))","v":1},3,2,0,0,0,{"$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$181)-ROW($C33)),0))","v":0},"","Serviço","Serviço","-","Composição","04",{"$f":"IF($C33=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T33)-ROW(T$15),0)","v":164.16},0,"BDI 1",0,0,"RA","",{"$f":"IF($C33=\"S\",IF($Z33=\"CP\",$X33,IF($Z33=\"RA\",(($X33)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 04","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C34=1,OFFSET(E34,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E34,-1,0))),OFFSET(E34,-1,0))","v":1},3,2,0,0,0,{"$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$181)-ROW($C34)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92759",{"$f":"IF($C34=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T34)-ROW(T$15),0)","v":621},0,"BDI 1",0,0,"RA","",{"$f":"IF($C34=\"S\",IF($Z34=\"CP\",$X34,IF($Z34=\"RA\",(($X34)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92759","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C35=1,OFFSET(E35,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E35,-1,0))),OFFSET(E35,-1,0))","v":1},3,2,0,0,0,{"$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$181)-ROW($C35)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92764",{"$f":"IF($C35=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T35)-ROW(T$15),0)","v":982.6},0,"BDI 1",0,0,"RA","",{"$f":"IF($C35=\"S\",IF($Z35=\"CP\",$X35,IF($Z35=\"RA\",(($X35)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92764","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C36=1,OFFSET(E36,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E36,-1,0))),OFFSET(E36,-1,0))","v":1},3,2,0,0,0,{"$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$181)-ROW($C36)),0))","v":0},"","Serviço","Serviço","-","Composição","05",{"$f":"IF($C36=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T36)-ROW(T$15),0)","v":21.88},0,"BDI 1",0,0,"RA","",{"$f":"IF($C36=\"S\",IF($Z36=\"CP\",$X36,IF($Z36=\"RA\",(($X36)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 05","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,9,{"$f":"IF($C37=1,OFFSET(E37,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E37,-1,0))),OFFSET(E37,-1,0))","v":1},3,3,0,0,49,{"$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$181)-ROW($C37)),0))","v":9},"F","Nível 3","Nível 3","1.3.3.","SINAPI",null,"VIGAS E LAJE MACIÇA - NÍVEL 11,4 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T37)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C37=\"S\",IF($Z37=\"CP\",$X37,IF($Z37=\"RA\",(($X37)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C38=\"s\",C38=0),OFFSET(B38,-1,0),C38)","v":3},{"$f":"IF(OFFSET(C38,-1,0)=\"L\",1,IF(OFFSET(C38,-1,0)=1,2,IF(OR(A38=\"s\",A38=0),\"S\",IF(AND(OFFSET(C38,-1,0)=2,A38=4),3,IF(AND(OR(OFFSET(C38,-1,0)=\"s\",OFFSET(C38,-1,0)=0),A38<>\"s\",A38>OFFSET(B38,-1,0)),OFFSET(B38,-1,0),A38)))))","v":"S"},{"$f":"IF(OR(C38=\"S\",C38=0),0,IF(ISERROR(K38),J38,SMALL(J38:K38,1)))","v":0},{"$f":"IF($C38=1,OFFSET(E38,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E38,-1,0))),OFFSET(E38,-1,0))","v":1},{"$f":"IF($C38=1,0,IF($C38=2,OFFSET(F38,-1,0)+1,OFFSET(F38,-1,0)))","v":3},{"$f":"IF(AND($C38<=2,$C38<>0),0,IF($C38=3,OFFSET(G38,-1,0)+1,OFFSET(G38,-1,0)))","v":3},{"$f":"IF(AND($C38<=3,$C38<>0),0,IF($C38=4,OFFSET(H38,-1,0)+1,OFFSET(H38,-1,0)))","v":0},{"$f":"IF(AND($C38<=4,$C38<>0),0,IF(AND($C38=\"S\",$X38>0),OFFSET(I38,-1,0)+1,OFFSET(I38,-1,0)))","v":0},0,{"$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$181)-ROW($C38)),0))","v":0},{"$f":"IF(OR($X38>0,$C38=1,$C38=2,$C38=3,$C38=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C38=1)+4*(C38=2)+8*(C38=3)+16*(C38=4)+32*(C38=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C38=0,$L38=\"\"),\"-\",CONCATENATE(E38&\".\",IF(AND($A$5>=2,$C38>=2),F38&\".\",\"\"),IF(AND($A$5>=3,$C38>=3),G38&\".\",\"\"),IF(AND($A$5>=4,$C38>=4),H38&\".\",\"\"),IF($C38=\"S\",I38&\".\",\"\")))","v":"-"},"Composição","06",{"$f":"IF($C38=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T38)-ROW(T$15),0)","v":71.62},0,"BDI 1",{"$f":"IF($C38=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH38),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C38=\"S\",VTOTAL1,IF($C38=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C38=\"S\",$X38>0),IF(ISBLANK($Y38),\"RA\",LEFT($Y38,2)),\"\")","v":""},{"$f":"IF($C38=\"S\",IF($Z38=\"CP\",$X38,IF($Z38=\"RA\",(($X38)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C38=\"S\",IF($Z38=\"OU\",ROUND($X38,2),0),SomaAgrup)","v":0},{"$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":"Composição 06"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH38),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C39=1,OFFSET(E39,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E39,-1,0))),OFFSET(E39,-1,0))","v":1},3,3,0,0,0,{"$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$181)-ROW($C39)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92759",{"$f":"IF($C39=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T39)-ROW(T$15),0)","v":41.3},0,"BDI 1",0,0,"RA","",{"$f":"IF($C39=\"S\",IF($Z39=\"CP\",$X39,IF($Z39=\"RA\",(($X39)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92759","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C40=1,OFFSET(E40,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E40,-1,0))),OFFSET(E40,-1,0))","v":1},3,3,0,0,0,{"$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$181)-ROW($C40)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92760",{"$f":"IF($C40=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T40)-ROW(T$15),0)","v":30.2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C40=\"S\",IF($Z40=\"CP\",$X40,IF($Z40=\"RA\",(($X40)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92760","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C41=1,OFFSET(E41,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E41,-1,0))),OFFSET(E41,-1,0))","v":1},3,3,0,0,0,{"$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$181)-ROW($C41)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92761",{"$f":"IF($C41=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T41)-ROW(T$15),0)","v":34.799999999999997},0,"BDI 1",0,0,"RA","",{"$f":"IF($C41=\"S\",IF($Z41=\"CP\",$X41,IF($Z41=\"RA\",(($X41)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92761","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C42=1,OFFSET(E42,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E42,-1,0))),OFFSET(E42,-1,0))","v":1},3,3,0,0,0,{"$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$181)-ROW($C42)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92762",{"$f":"IF($C42=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T42)-ROW(T$15),0)","v":150.80000000000001},0,"BDI 1",0,0,"RA","",{"$f":"IF($C42=\"S\",IF($Z42=\"CP\",$X42,IF($Z42=\"RA\",(($X42)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92762","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C43=1,OFFSET(E43,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E43,-1,0))),OFFSET(E43,-1,0))","v":1},3,3,0,0,0,{"$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$181)-ROW($C43)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92764",{"$f":"IF($C43=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T43)-ROW(T$15),0)","v":217.4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C43=\"S\",IF($Z43=\"CP\",$X43,IF($Z43=\"RA\",(($X43)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92764","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C44=1,OFFSET(E44,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E44,-1,0))),OFFSET(E44,-1,0))","v":1},3,3,0,0,0,{"$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$181)-ROW($C44)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92765",{"$f":"IF($C44=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T44)-ROW(T$15),0)","v":396.5},0,"BDI 1",0,0,"RA","",{"$f":"IF($C44=\"S\",IF($Z44=\"CP\",$X44,IF($Z44=\"RA\",(($X44)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92765","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C45=1,OFFSET(E45,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E45,-1,0))),OFFSET(E45,-1,0))","v":1},3,3,0,0,0,{"$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$181)-ROW($C45)),0))","v":0},"","Serviço","Serviço","-","Composição","08",{"$f":"IF($C45=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T45)-ROW(T$15),0)","v":6.38},0,"BDI 1",0,0,"RA","",{"$f":"IF($C45=\"S\",IF($Z45=\"CP\",$X45,IF($Z45=\"RA\",(($X45)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 08","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,10,{"$f":"IF($C46=1,OFFSET(E46,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E46,-1,0))),OFFSET(E46,-1,0))","v":1},3,4,0,0,40,{"$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$181)-ROW($C46)),0))","v":10},"F","Nível 3","Nível 3","1.3.4.","SINAPI",null,"VIGAS E LAJE MACIÇA - NÍVEL 16,20 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T46)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C46=\"S\",IF($Z46=\"CP\",$X46,IF($Z46=\"RA\",(($X46)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C47=1,OFFSET(E47,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E47,-1,0))),OFFSET(E47,-1,0))","v":1},3,4,0,0,0,{"$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$181)-ROW($C47)),0))","v":0},"","Serviço","Serviço","-","Composição","06",{"$f":"IF($C47=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T47)-ROW(T$15),0)","v":71.62},0,"BDI 1",0,0,"RA","",{"$f":"IF($C47=\"S\",IF($Z47=\"CP\",$X47,IF($Z47=\"RA\",(($X47)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 06","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C48=1,OFFSET(E48,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E48,-1,0))),OFFSET(E48,-1,0))","v":1},3,4,0,0,{"$f":"IF(OR($C48=\"S\",$C48=0),0,MATCH(0,OFFSET($D48,1,$C48,ROW($C$181)-ROW($C48)),0))","v":0},{"$f":"IF(OR($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$181)-ROW($C48)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92759",{"$f":"IF($C48=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T48)-ROW(T$15),0)","v":50.6},0,"BDI 1",0,0,"RA","",{"$f":"IF($C48=\"S\",IF($Z48=\"CP\",$X48,IF($Z48=\"RA\",(($X48)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92759","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C49=1,OFFSET(E49,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E49,-1,0))),OFFSET(E49,-1,0))","v":1},3,4,0,0,0,{"$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$181)-ROW($C49)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92760",{"$f":"IF($C49=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T49)-ROW(T$15),0)","v":21.8},0,"BDI 1",0,0,"RA","",{"$f":"IF($C49=\"S\",IF($Z49=\"CP\",$X49,IF($Z49=\"RA\",(($X49)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92760","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C50=\"s\",C50=0),OFFSET(B50,-1,0),C50)","v":3},{"$f":"IF(OFFSET(C50,-1,0)=\"L\",1,IF(OFFSET(C50,-1,0)=1,2,IF(OR(A50=\"s\",A50=0),\"S\",IF(AND(OFFSET(C50,-1,0)=2,A50=4),3,IF(AND(OR(OFFSET(C50,-1,0)=\"s\",OFFSET(C50,-1,0)=0),A50<>\"s\",A50>OFFSET(B50,-1,0)),OFFSET(B50,-1,0),A50)))))","v":"S"},{"$f":"IF(OR(C50=\"S\",C50=0),0,IF(ISERROR(K50),J50,SMALL(J50:K50,1)))","v":0},{"$f":"IF($C50=1,OFFSET(E50,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E50,-1,0))),OFFSET(E50,-1,0))","v":1},{"$f":"IF($C50=1,0,IF($C50=2,OFFSET(F50,-1,0)+1,OFFSET(F50,-1,0)))","v":3},{"$f":"IF(AND($C50<=2,$C50<>0),0,IF($C50=3,OFFSET(G50,-1,0)+1,OFFSET(G50,-1,0)))","v":4},{"$f":"IF(AND($C50<=3,$C50<>0),0,IF($C50=4,OFFSET(H50,-1,0)+1,OFFSET(H50,-1,0)))","v":0},{"$f":"IF(AND($C50<=4,$C50<>0),0,IF(AND($C50=\"S\",$X50>0),OFFSET(I50,-1,0)+1,OFFSET(I50,-1,0)))","v":0},0,{"$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$181)-ROW($C50)),0))","v":0},{"$f":"IF(OR($X50>0,$C50=1,$C50=2,$C50=3,$C50=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C50=1)+4*(C50=2)+8*(C50=3)+16*(C50=4)+32*(C50=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C50=0,$L50=\"\"),\"-\",CONCATENATE(E50&\".\",IF(AND($A$5>=2,$C50>=2),F50&\".\",\"\"),IF(AND($A$5>=3,$C50>=3),G50&\".\",\"\"),IF(AND($A$5>=4,$C50>=4),H50&\".\",\"\"),IF($C50=\"S\",I50&\".\",\"\")))","v":"-"},"SINAPI","92761",{"$f":"IF($C50=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T50)-ROW(T$15),0)","v":34.799999999999997},0,"BDI 1",{"$f":"IF($C50=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH50),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C50=\"S\",VTOTAL1,IF($C50=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C50=\"S\",$X50>0),IF(ISBLANK($Y50),\"RA\",LEFT($Y50,2)),\"\")","v":""},{"$f":"IF($C50=\"S\",IF($Z50=\"CP\",$X50,IF($Z50=\"RA\",(($X50)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C50=\"S\",IF($Z50=\"OU\",ROUND($X50,2),0),SomaAgrup)","v":0},{"$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":""},{"$f":"IF(AND($C50=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92761"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH50),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C51=1,OFFSET(E51,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E51,-1,0))),OFFSET(E51,-1,0))","v":1},3,4,0,0,0,{"$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$181)-ROW($C51)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92762",{"$f":"IF($C51=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T51)-ROW(T$15),0)","v":150.80000000000001},0,"BDI 1",0,0,"RA","",{"$f":"IF($C51=\"S\",IF($Z51=\"CP\",$X51,IF($Z51=\"RA\",(($X51)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92762","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C52=\"s\",C52=0),OFFSET(B52,-1,0),C52)","v":3},{"$f":"IF(OFFSET(C52,-1,0)=\"L\",1,IF(OFFSET(C52,-1,0)=1,2,IF(OR(A52=\"s\",A52=0),\"S\",IF(AND(OFFSET(C52,-1,0)=2,A52=4),3,IF(AND(OR(OFFSET(C52,-1,0)=\"s\",OFFSET(C52,-1,0)=0),A52<>\"s\",A52>OFFSET(B52,-1,0)),OFFSET(B52,-1,0),A52)))))","v":"S"},{"$f":"IF(OR(C52=\"S\",C52=0),0,IF(ISERROR(K52),J52,SMALL(J52:K52,1)))","v":0},{"$f":"IF($C52=1,OFFSET(E52,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E52,-1,0))),OFFSET(E52,-1,0))","v":1},{"$f":"IF($C52=1,0,IF($C52=2,OFFSET(F52,-1,0)+1,OFFSET(F52,-1,0)))","v":3},{"$f":"IF(AND($C52<=2,$C52<>0),0,IF($C52=3,OFFSET(G52,-1,0)+1,OFFSET(G52,-1,0)))","v":4},{"$f":"IF(AND($C52<=3,$C52<>0),0,IF($C52=4,OFFSET(H52,-1,0)+1,OFFSET(H52,-1,0)))","v":0},{"$f":"IF(AND($C52<=4,$C52<>0),0,IF(AND($C52=\"S\",$X52>0),OFFSET(I52,-1,0)+1,OFFSET(I52,-1,0)))","v":0},0,{"$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$181)-ROW($C52)),0))","v":0},{"$f":"IF(OR($X52>0,$C52=1,$C52=2,$C52=3,$C52=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C52=1)+4*(C52=2)+8*(C52=3)+16*(C52=4)+32*(C52=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C52=0,$L52=\"\"),\"-\",CONCATENATE(E52&\".\",IF(AND($A$5>=2,$C52>=2),F52&\".\",\"\"),IF(AND($A$5>=3,$C52>=3),G52&\".\",\"\"),IF(AND($A$5>=4,$C52>=4),H52&\".\",\"\"),IF($C52=\"S\",I52&\".\",\"\")))","v":"-"},"SINAPI","92763",{"$f":"IF($C52=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T52)-ROW(T$15),0)","v":76},0,"BDI 1",{"$f":"IF($C52=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH52),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C52=\"S\",VTOTAL1,IF($C52=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C52=\"S\",$X52>0),IF(ISBLANK($Y52),\"RA\",LEFT($Y52,2)),\"\")","v":""},{"$f":"IF($C52=\"S\",IF($Z52=\"CP\",$X52,IF($Z52=\"RA\",(($X52)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C52=\"S\",IF($Z52=\"OU\",ROUND($X52,2),0),SomaAgrup)","v":0},{"$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":"SINAPI 92763"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH52),2)","v":0}]
[{"$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":"S"},{"$f":"IF(OR(C53=\"s\",C53=0),OFFSET(B53,-1,0),C53)","v":3},{"$f":"IF(OFFSET(C53,-1,0)=\"L\",1,IF(OFFSET(C53,-1,0)=1,2,IF(OR(A53=\"s\",A53=0),\"S\",IF(AND(OFFSET(C53,-1,0)=2,A53=4),3,IF(AND(OR(OFFSET(C53,-1,0)=\"s\",OFFSET(C53,-1,0)=0),A53<>\"s\",A53>OFFSET(B53,-1,0)),OFFSET(B53,-1,0),A53)))))","v":"S"},{"$f":"IF(OR(C53=\"S\",C53=0),0,IF(ISERROR(K53),J53,SMALL(J53:K53,1)))","v":0},{"$f":"IF($C53=1,OFFSET(E53,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E53,-1,0))),OFFSET(E53,-1,0))","v":1},{"$f":"IF($C53=1,0,IF($C53=2,OFFSET(F53,-1,0)+1,OFFSET(F53,-1,0)))","v":3},{"$f":"IF(AND($C53<=2,$C53<>0),0,IF($C53=3,OFFSET(G53,-1,0)+1,OFFSET(G53,-1,0)))","v":4},{"$f":"IF(AND($C53<=3,$C53<>0),0,IF($C53=4,OFFSET(H53,-1,0)+1,OFFSET(H53,-1,0)))","v":0},{"$f":"IF(AND($C53<=4,$C53<>0),0,IF(AND($C53=\"S\",$X53>0),OFFSET(I53,-1,0)+1,OFFSET(I53,-1,0)))","v":0},0,{"$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$181)-ROW($C53)),0))","v":0},{"$f":"IF(OR($X53>0,$C53=1,$C53=2,$C53=3,$C53=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C53=1)+4*(C53=2)+8*(C53=3)+16*(C53=4)+32*(C53=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C53=0,$L53=\"\"),\"-\",CONCATENATE(E53&\".\",IF(AND($A$5>=2,$C53>=2),F53&\".\",\"\"),IF(AND($A$5>=3,$C53>=3),G53&\".\",\"\"),IF(AND($A$5>=4,$C53>=4),H53&\".\",\"\"),IF($C53=\"S\",I53&\".\",\"\")))","v":"-"},"SINAPI","92764",{"$f":"IF($C53=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T53)-ROW(T$15),0)","v":285.39999999999998},0,"BDI 1",{"$f":"IF($C53=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH53),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C53=\"S\",VTOTAL1,IF($C53=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C53=\"S\",$X53>0),IF(ISBLANK($Y53),\"RA\",LEFT($Y53,2)),\"\")","v":""},{"$f":"IF($C53=\"S\",IF($Z53=\"CP\",$X53,IF($Z53=\"RA\",(($X53)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C53=\"S\",IF($Z53=\"OU\",ROUND($X53,2),0),SomaAgrup)","v":0},{"$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 92764"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH53),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C54=1,OFFSET(E54,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E54,-1,0))),OFFSET(E54,-1,0))","v":1},3,4,0,0,0,{"$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$181)-ROW($C54)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92765",{"$f":"IF($C54=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T54)-ROW(T$15),0)","v":108.3},0,"BDI 1",0,0,"RA","",{"$f":"IF($C54=\"S\",IF($Z54=\"CP\",$X54,IF($Z54=\"RA\",(($X54)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92765","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C55=1,OFFSET(E55,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E55,-1,0))),OFFSET(E55,-1,0))","v":1},3,4,0,0,0,{"$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$181)-ROW($C55)),0))","v":0},"","Serviço","Serviço","-","Composição","08",{"$f":"IF($C55=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T55)-ROW(T$15),0)","v":6.38},0,"BDI 1",0,0,"RA","",{"$f":"IF($C55=\"S\",IF($Z55=\"CP\",$X55,IF($Z55=\"RA\",(($X55)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 08","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,9,{"$f":"IF($C56=1,OFFSET(E56,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E56,-1,0))),OFFSET(E56,-1,0))","v":1},3,5,0,0,30,{"$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$181)-ROW($C56)),0))","v":9},"F","Nível 3","Nível 3","1.3.5.","SINAPI",null,"VIGAS - NÍVEL 21,00 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T56)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C56=\"S\",IF($Z56=\"CP\",$X56,IF($Z56=\"RA\",(($X56)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C57=1,OFFSET(E57,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E57,-1,0))),OFFSET(E57,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C57)),0))","v":0},"","Serviço","Serviço","-","Composição","06",{"$f":"IF($C57=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T57)-ROW(T$15),0)","v":98.09},0,"BDI 1",0,0,"RA","",{"$f":"IF($C57=\"S\",IF($Z57=\"CP\",$X57,IF($Z57=\"RA\",(($X57)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 06","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C58=1,OFFSET(E58,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E58,-1,0))),OFFSET(E58,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C58)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92759",{"$f":"IF($C58=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T58)-ROW(T$15),0)","v":132.30000000000001},0,"BDI 1",0,0,"RA","",{"$f":"IF($C58=\"S\",IF($Z58=\"CP\",$X58,IF($Z58=\"RA\",(($X58)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92759","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C59=1,OFFSET(E59,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E59,-1,0))),OFFSET(E59,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C59)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92760",{"$f":"IF($C59=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T59)-ROW(T$15),0)","v":113.8},0,"BDI 1",0,0,"RA","",{"$f":"IF($C59=\"S\",IF($Z59=\"CP\",$X59,IF($Z59=\"RA\",(($X59)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92760","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C60=1,OFFSET(E60,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E60,-1,0))),OFFSET(E60,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C60)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92761",{"$f":"IF($C60=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T60)-ROW(T$15),0)","v":290.2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C60=\"S\",IF($Z60=\"CP\",$X60,IF($Z60=\"RA\",(($X60)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92761","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C61=1,OFFSET(E61,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E61,-1,0))),OFFSET(E61,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C61)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92763",{"$f":"IF($C61=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T61)-ROW(T$15),0)","v":197.9},0,"BDI 1",0,0,"RA","",{"$f":"IF($C61=\"S\",IF($Z61=\"CP\",$X61,IF($Z61=\"RA\",(($X61)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92763","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C62=1,OFFSET(E62,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E62,-1,0))),OFFSET(E62,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C62)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92764",{"$f":"IF($C62=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T62)-ROW(T$15),0)","v":134.9},0,"BDI 1",0,0,"RA","",{"$f":"IF($C62=\"S\",IF($Z62=\"CP\",$X62,IF($Z62=\"RA\",(($X62)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92764","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C63=1,OFFSET(E63,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E63,-1,0))),OFFSET(E63,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C63)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92765",{"$f":"IF($C63=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T63)-ROW(T$15),0)","v":482},0,"BDI 1",0,0,"RA","",{"$f":"IF($C63=\"S\",IF($Z63=\"CP\",$X63,IF($Z63=\"RA\",(($X63)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92765","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C64=1,OFFSET(E64,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E64,-1,0))),OFFSET(E64,-1,0))","v":1},3,5,0,0,0,{"$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$181)-ROW($C64)),0))","v":0},"","Serviço","Serviço","-","Composição","08",{"$f":"IF($C64=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T64)-ROW(T$15),0)","v":12.17},0,"BDI 1",0,0,"RA","",{"$f":"IF($C64=\"S\",IF($Z64=\"CP\",$X64,IF($Z64=\"RA\",(($X64)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 08","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,7,{"$f":"IF($C65=1,OFFSET(E65,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E65,-1,0))),OFFSET(E65,-1,0))","v":1},3,6,0,0,21,{"$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$181)-ROW($C65)),0))","v":7},"F","Nível 3","Nível 3","1.3.6.","SINAPI",null,"VIGAS - NÍVEL 27,40 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T65)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C65=\"S\",IF($Z65=\"CP\",$X65,IF($Z65=\"RA\",(($X65)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C66=1,OFFSET(E66,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E66,-1,0))),OFFSET(E66,-1,0))","v":1},3,6,0,0,0,{"$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$181)-ROW($C66)),0))","v":0},"","Serviço","Serviço","-","Composição","06",{"$f":"IF($C66=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T66)-ROW(T$15),0)","v":68.739999999999995},0,"BDI 1",0,0,"RA","",{"$f":"IF($C66=\"S\",IF($Z66=\"CP\",$X66,IF($Z66=\"RA\",(($X66)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 06","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C67=1,OFFSET(E67,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E67,-1,0))),OFFSET(E67,-1,0))","v":1},3,6,0,0,0,{"$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$181)-ROW($C67)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92759",{"$f":"IF($C67=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T67)-ROW(T$15),0)","v":67.2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C67=\"S\",IF($Z67=\"CP\",$X67,IF($Z67=\"RA\",(($X67)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92759","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C68=1,OFFSET(E68,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E68,-1,0))),OFFSET(E68,-1,0))","v":1},3,6,0,0,0,{"$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$181)-ROW($C68)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92762",{"$f":"IF($C68=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T68)-ROW(T$15),0)","v":133.80000000000001},0,"BDI 1",0,0,"RA","",{"$f":"IF($C68=\"S\",IF($Z68=\"CP\",$X68,IF($Z68=\"RA\",(($X68)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92762","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C69=1,OFFSET(E69,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E69,-1,0))),OFFSET(E69,-1,0))","v":1},3,6,0,0,0,{"$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$181)-ROW($C69)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92763",{"$f":"IF($C69=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T69)-ROW(T$15),0)","v":181},0,"BDI 1",0,0,"RA","",{"$f":"IF($C69=\"S\",IF($Z69=\"CP\",$X69,IF($Z69=\"RA\",(($X69)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92763","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C70=1,OFFSET(E70,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E70,-1,0))),OFFSET(E70,-1,0))","v":1},3,6,0,0,0,{"$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$181)-ROW($C70)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92764",{"$f":"IF($C70=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T70)-ROW(T$15),0)","v":41},0,"BDI 1",0,0,"RA","",{"$f":"IF($C70=\"S\",IF($Z70=\"CP\",$X70,IF($Z70=\"RA\",(($X70)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92764","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C71=1,OFFSET(E71,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E71,-1,0))),OFFSET(E71,-1,0))","v":1},3,6,0,0,0,{"$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$181)-ROW($C71)),0))","v":0},"","Serviço","Serviço","-","Composição","08",{"$f":"IF($C71=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T71)-ROW(T$15),0)","v":6.08},0,"BDI 1",0,0,"RA","",{"$f":"IF($C71=\"S\",IF($Z71=\"CP\",$X71,IF($Z71=\"RA\",(($X71)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 08","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,6,{"$f":"IF($C72=1,OFFSET(E72,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E72,-1,0))),OFFSET(E72,-1,0))","v":1},3,7,0,0,14,{"$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$181)-ROW($C72)),0))","v":6},"F","Nível 3","Nível 3","1.3.7.","SINAPI",null,"LAJE - NÍVEL 21,00 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T72)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C72=\"S\",IF($Z72=\"CP\",$X72,IF($Z72=\"RA\",(($X72)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C73=1,OFFSET(E73,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E73,-1,0))),OFFSET(E73,-1,0))","v":1},3,7,0,0,0,{"$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$181)-ROW($C73)),0))","v":0},"","Serviço","Serviço","-","Composição","09",{"$f":"IF($C73=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T73)-ROW(T$15),0)","v":51.12},0,"BDI 1",0,0,"RA","",{"$f":"IF($C73=\"S\",IF($Z73=\"CP\",$X73,IF($Z73=\"RA\",(($X73)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"Composição 09","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C74=1,OFFSET(E74,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E74,-1,0))),OFFSET(E74,-1,0))","v":1},3,7,0,0,0,{"$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$181)-ROW($C74)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92770",{"$f":"IF($C74=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T74)-ROW(T$15),0)","v":0.9},0,"BDI 1",0,0,"RA","",{"$f":"IF($C74=\"S\",IF($Z74=\"CP\",$X74,IF($Z74=\"RA\",(($X74)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92770","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C75=1,OFFSET(E75,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E75,-1,0))),OFFSET(E75,-1,0))","v":1},3,7,0,0,0,{"$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$181)-ROW($C75)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92771",{"$f":"IF($C75=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T75)-ROW(T$15),0)","v":253.6},0,"BDI 1",0,0,"RA","",{"$f":"IF($C75=\"S\",IF($Z75=\"CP\",$X75,IF($Z75=\"RA\",(($X75)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92771","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C76=1,OFFSET(E76,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E76,-1,0))),OFFSET(E76,-1,0))","v":1},3,7,0,0,0,{"$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$181)-ROW($C76)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92772",{"$f":"IF($C76=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T76)-ROW(T$15),0)","v":238.2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C76=\"S\",IF($Z76=\"CP\",$X76,IF($Z76=\"RA\",(($X76)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"SINAPI 92772","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C77=1,OFFSET(E77,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E77,-1,0))),OFFSET(E77,-1,0))","v":1},3,7,0,0,0,{"$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$181)-ROW($C77)),0))","v":0},"","Serviço","Serviço","-","COMPOSIÇÃO","08",{"$f":"IF($C77=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T77)-ROW(T$15),0)","v":10.1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C77=\"S\",IF($Z77=\"CP\",$X77,IF($Z77=\"RA\",(($X77)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$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":""},"COMPOSIÇÃO 08","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,8,{"$f":"IF($C78=1,OFFSET(E78,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E78,-1,0))),OFFSET(E78,-1,0))","v":1},3,8,0,0,8,{"$f":"IF(OR($C78=\"S\",$C78=0),0,MATCH(OFFSET($D78,0,$C78)+IF($C78<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E78)),OFFSET($D78,1,$C78,ROW($C$181)-ROW($C78)),0))","v":{"$error":"#N/A"}},"F","Nível 3","Nível 3","1.3.8.","SINAPI",null,"LAJE - NÍVEL 27,60 M","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T78)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C78=\"S\",IF($Z78=\"CP\",$X78,IF($Z78=\"RA\",(($X78)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C78<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD78,-1,0))+IF($C78<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E78,-1,0)))),\"\")","v":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C79=1,OFFSET(E79,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E79,-1,0))),OFFSET(E79,-1,0))","v":1},3,8,0,0,0,{"$f":"IF(OR($C79=\"S\",$C79=0),0,MATCH(OFFSET($D79,0,$C79)+IF($C79<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E79)),OFFSET($D79,1,$C79,ROW($C$181)-ROW($C79)),0))","v":0},"","Serviço","Serviço","-","Composição","09",{"$f":"IF($C79=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T79)-ROW(T$15),0)","v":59.36},0,"BDI 1",0,0,"RA","",{"$f":"IF($C79=\"S\",IF($Z79=\"CP\",$X79,IF($Z79=\"RA\",(($X79)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C79<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD79,-1,0))+IF($C79<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E79,-1,0)))),\"\")","v":""},"Composição 09","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C80=\"s\",C80=0),OFFSET(B80,-1,0),C80)","v":3},{"$f":"IF(OFFSET(C80,-1,0)=\"L\",1,IF(OFFSET(C80,-1,0)=1,2,IF(OR(A80=\"s\",A80=0),\"S\",IF(AND(OFFSET(C80,-1,0)=2,A80=4),3,IF(AND(OR(OFFSET(C80,-1,0)=\"s\",OFFSET(C80,-1,0)=0),A80<>\"s\",A80>OFFSET(B80,-1,0)),OFFSET(B80,-1,0),A80)))))","v":"S"},{"$f":"IF(OR(C80=\"S\",C80=0),0,IF(ISERROR(K80),J80,SMALL(J80:K80,1)))","v":0},{"$f":"IF($C80=1,OFFSET(E80,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E80,-1,0))),OFFSET(E80,-1,0))","v":1},{"$f":"IF($C80=1,0,IF($C80=2,OFFSET(F80,-1,0)+1,OFFSET(F80,-1,0)))","v":3},{"$f":"IF(AND($C80<=2,$C80<>0),0,IF($C80=3,OFFSET(G80,-1,0)+1,OFFSET(G80,-1,0)))","v":8},{"$f":"IF(AND($C80<=3,$C80<>0),0,IF($C80=4,OFFSET(H80,-1,0)+1,OFFSET(H80,-1,0)))","v":0},{"$f":"IF(AND($C80<=4,$C80<>0),0,IF(AND($C80=\"S\",$X80>0),OFFSET(I80,-1,0)+1,OFFSET(I80,-1,0)))","v":0},{"$f":"IF(OR($C80=\"S\",$C80=0),0,MATCH(0,OFFSET($D80,1,$C80,ROW($C$181)-ROW($C80)),0))","v":0},{"$f":"IF(OR($C80=\"S\",$C80=0),0,MATCH(OFFSET($D80,0,$C80)+IF($C80<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E80)),OFFSET($D80,1,$C80,ROW($C$181)-ROW($C80)),0))","v":0},{"$f":"IF(OR($X80>0,$C80=1,$C80=2,$C80=3,$C80=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C80=1)+4*(C80=2)+8*(C80=3)+16*(C80=4)+32*(C80=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C80=0,$L80=\"\"),\"-\",CONCATENATE(E80&\".\",IF(AND($A$5>=2,$C80>=2),F80&\".\",\"\"),IF(AND($A$5>=3,$C80>=3),G80&\".\",\"\"),IF(AND($A$5>=4,$C80>=4),H80&\".\",\"\"),IF($C80=\"S\",I80&\".\",\"\")))","v":"-"},"SINAPI","92768",{"$f":"IF($C80=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T80)-ROW(T$15),0)","v":20},0,"BDI 1",{"$f":"IF($C80=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH80),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C80=\"S\",VTOTAL1,IF($C80=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C80=\"S\",$X80>0),IF(ISBLANK($Y80),\"RA\",LEFT($Y80,2)),\"\")","v":""},{"$f":"IF($C80=\"S\",IF($Z80=\"CP\",$X80,IF($Z80=\"RA\",(($X80)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C80=\"S\",IF($Z80=\"OU\",ROUND($X80,2),0),SomaAgrup)","v":0},{"$f":"IF($N80=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C80=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X80<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG80<>\"\",$AG80>0,ORÇAMENTO.CustoUnitario>$AG80),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN80)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C80<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD80,-1,0))+IF($C80<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E80,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C80=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92768"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C80<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE80,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE80,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH80),2)","v":0}]
[{"$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":"S"},{"$f":"IF(OR(C81=\"s\",C81=0),OFFSET(B81,-1,0),C81)","v":3},{"$f":"IF(OFFSET(C81,-1,0)=\"L\",1,IF(OFFSET(C81,-1,0)=1,2,IF(OR(A81=\"s\",A81=0),\"S\",IF(AND(OFFSET(C81,-1,0)=2,A81=4),3,IF(AND(OR(OFFSET(C81,-1,0)=\"s\",OFFSET(C81,-1,0)=0),A81<>\"s\",A81>OFFSET(B81,-1,0)),OFFSET(B81,-1,0),A81)))))","v":"S"},{"$f":"IF(OR(C81=\"S\",C81=0),0,IF(ISERROR(K81),J81,SMALL(J81:K81,1)))","v":0},{"$f":"IF($C81=1,OFFSET(E81,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E81,-1,0))),OFFSET(E81,-1,0))","v":1},{"$f":"IF($C81=1,0,IF($C81=2,OFFSET(F81,-1,0)+1,OFFSET(F81,-1,0)))","v":3},{"$f":"IF(AND($C81<=2,$C81<>0),0,IF($C81=3,OFFSET(G81,-1,0)+1,OFFSET(G81,-1,0)))","v":8},{"$f":"IF(AND($C81<=3,$C81<>0),0,IF($C81=4,OFFSET(H81,-1,0)+1,OFFSET(H81,-1,0)))","v":0},{"$f":"IF(AND($C81<=4,$C81<>0),0,IF(AND($C81=\"S\",$X81>0),OFFSET(I81,-1,0)+1,OFFSET(I81,-1,0)))","v":0},0,{"$f":"IF(OR($C81=\"S\",$C81=0),0,MATCH(OFFSET($D81,0,$C81)+IF($C81<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E81)),OFFSET($D81,1,$C81,ROW($C$181)-ROW($C81)),0))","v":0},{"$f":"IF(OR($X81>0,$C81=1,$C81=2,$C81=3,$C81=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C81=1)+4*(C81=2)+8*(C81=3)+16*(C81=4)+32*(C81=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C81=0,$L81=\"\"),\"-\",CONCATENATE(E81&\".\",IF(AND($A$5>=2,$C81>=2),F81&\".\",\"\"),IF(AND($A$5>=3,$C81>=3),G81&\".\",\"\"),IF(AND($A$5>=4,$C81>=4),H81&\".\",\"\"),IF($C81=\"S\",I81&\".\",\"\")))","v":"-"},"SINAPI","92769",{"$f":"IF($C81=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T81)-ROW(T$15),0)","v":4.7},0,"BDI 1",{"$f":"IF($C81=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH81),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C81=\"S\",VTOTAL1,IF($C81=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C81=\"S\",$X81>0),IF(ISBLANK($Y81),\"RA\",LEFT($Y81,2)),\"\")","v":""},{"$f":"IF($C81=\"S\",IF($Z81=\"CP\",$X81,IF($Z81=\"RA\",(($X81)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C81=\"S\",IF($Z81=\"OU\",ROUND($X81,2),0),SomaAgrup)","v":0},{"$f":"IF($N81=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C81=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X81<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG81<>\"\",$AG81>0,ORÇAMENTO.CustoUnitario>$AG81),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN81)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C81<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD81,-1,0))+IF($C81<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E81,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C81=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92769"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C81<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE81,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE81,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH81),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C82=1,OFFSET(E82,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E82,-1,0))),OFFSET(E82,-1,0))","v":1},3,8,0,0,0,{"$f":"IF(OR($C82=\"S\",$C82=0),0,MATCH(OFFSET($D82,0,$C82)+IF($C82<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E82)),OFFSET($D82,1,$C82,ROW($C$181)-ROW($C82)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92770",{"$f":"IF($C82=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T82)-ROW(T$15),0)","v":138.80000000000001},0,"BDI 1",0,0,"RA","",{"$f":"IF($C82=\"S\",IF($Z82=\"CP\",$X82,IF($Z82=\"RA\",(($X82)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C82<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD82,-1,0))+IF($C82<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E82,-1,0)))),\"\")","v":""},"SINAPI 92770","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C83=1,OFFSET(E83,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E83,-1,0))),OFFSET(E83,-1,0))","v":1},3,8,0,0,0,{"$f":"IF(OR($C83=\"S\",$C83=0),0,MATCH(OFFSET($D83,0,$C83)+IF($C83<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E83)),OFFSET($D83,1,$C83,ROW($C$181)-ROW($C83)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92771",{"$f":"IF($C83=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T83)-ROW(T$15),0)","v":214.9},{"$f":"AG83","v":0},"BDI 1",0,0,"RA","",{"$f":"IF($C83=\"S\",IF($Z83=\"CP\",$X83,IF($Z83=\"RA\",(($X83)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C83<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD83,-1,0))+IF($C83<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E83,-1,0)))),\"\")","v":""},"SINAPI 92771","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C84=1,OFFSET(E84,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E84,-1,0))),OFFSET(E84,-1,0))","v":1},3,8,0,0,0,{"$f":"IF(OR($C84=\"S\",$C84=0),0,MATCH(OFFSET($D84,0,$C84)+IF($C84<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E84)),OFFSET($D84,1,$C84,ROW($C$181)-ROW($C84)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92772",{"$f":"IF($C84=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T84)-ROW(T$15),0)","v":94.6},0,"BDI 1",0,0,"RA","",{"$f":"IF($C84=\"S\",IF($Z84=\"CP\",$X84,IF($Z84=\"RA\",(($X84)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C84<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD84,-1,0))+IF($C84<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E84,-1,0)))),\"\")","v":""},"SINAPI 92772","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C85=1,OFFSET(E85,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E85,-1,0))),OFFSET(E85,-1,0))","v":1},3,8,0,0,0,{"$f":"IF(OR($C85=\"S\",$C85=0),0,MATCH(OFFSET($D85,0,$C85)+IF($C85<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E85)),OFFSET($D85,1,$C85,ROW($C$181)-ROW($C85)),0))","v":0},"","Serviço","Serviço","-","COMPOSIÇÃO","08",{"$f":"IF($C85=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T85)-ROW(T$15),0)","v":7.12},0,"BDI 1",0,0,"RA","",{"$f":"IF($C85=\"S\",IF($Z85=\"CP\",$X85,IF($Z85=\"RA\",(($X85)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C85<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD85,-1,0))+IF($C85<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E85,-1,0)))),\"\")","v":""},"COMPOSIÇÃO 08","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[2,2,2,3,{"$f":"IF($C86=1,OFFSET(E86,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E86,-1,0))),OFFSET(E86,-1,0))","v":1},4,0,0,0,95,{"$f":"IF(OR($C86=\"S\",$C86=0),0,MATCH(OFFSET($D86,0,$C86)+IF($C86<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E86)),OFFSET($D86,1,$C86,ROW($C$181)-ROW($C86)),0))","v":3},"F","Nível 2","Nível 2","1.4.","SINAPI",null,"PAREDES","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T86)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C86=\"S\",IF($Z86=\"CP\",$X86,IF($Z86=\"RA\",(($X86)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C86<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD86,-1,0))+IF($C86<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E86,-1,0)))),\"\")","v":5},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C87=1,OFFSET(E87,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E87,-1,0))),OFFSET(E87,-1,0))","v":1},4,0,0,0,0,{"$f":"IF(OR($C87=\"S\",$C87=0),0,MATCH(OFFSET($D87,0,$C87)+IF($C87<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E87)),OFFSET($D87,1,$C87,ROW($C$181)-ROW($C87)),0))","v":0},"","Serviço","Serviço","-","SINAPI","101155",{"$f":"IF($C87=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T87)-ROW(T$15),0)","v":207.14},{"$f":"AG87","v":0},"BDI 1",0,0,"RA","",{"$f":"IF($C87=\"S\",IF($Z87=\"CP\",$X87,IF($Z87=\"RA\",(($X87)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C87<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD87,-1,0))+IF($C87<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E87,-1,0)))),\"\")","v":""},"SINAPI 101155","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C88=1,OFFSET(E88,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E88,-1,0))),OFFSET(E88,-1,0))","v":1},4,0,0,0,0,{"$f":"IF(OR($C88=\"S\",$C88=0),0,MATCH(OFFSET($D88,0,$C88)+IF($C88<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E88)),OFFSET($D88,1,$C88,ROW($C$181)-ROW($C88)),0))","v":0},"","Serviço","Serviço","-","SINAPI","93185",{"$f":"IF($C88=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T88)-ROW(T$15),0)","v":3.3},0,"BDI 1",0,0,"RA","",{"$f":"IF($C88=\"S\",IF($Z88=\"CP\",$X88,IF($Z88=\"RA\",(($X88)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C88<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD88,-1,0))+IF($C88<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E88,-1,0)))),\"\")","v":""},"SINAPI 93185","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[2,2,2,6,{"$f":"IF($C89=1,OFFSET(E89,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E89,-1,0))),OFFSET(E89,-1,0))","v":1},5,0,0,0,92,{"$f":"IF(OR($C89=\"S\",$C89=0),0,MATCH(OFFSET($D89,0,$C89)+IF($C89<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E89)),OFFSET($D89,1,$C89,ROW($C$181)-ROW($C89)),0))","v":6},"F","Nível 2","Nível 2","1.5.","SINAPI",null,"REVESTIMENTOS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T89)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C89=\"S\",IF($Z89=\"CP\",$X89,IF($Z89=\"RA\",(($X89)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C89<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD89,-1,0))+IF($C89<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E89,-1,0)))),\"\")","v":6},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C90=1,OFFSET(E90,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E90,-1,0))),OFFSET(E90,-1,0))","v":1},5,0,0,0,0,{"$f":"IF(OR($C90=\"S\",$C90=0),0,MATCH(OFFSET($D90,0,$C90)+IF($C90<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E90)),OFFSET($D90,1,$C90,ROW($C$181)-ROW($C90)),0))","v":0},"","Serviço","Serviço","-","SINAPI","87879",{"$f":"IF($C90=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T90)-ROW(T$15),0)","v":712.93},0,"BDI 1",0,0,"RA","",{"$f":"IF($C90=\"S\",IF($Z90=\"CP\",$X90,IF($Z90=\"RA\",(($X90)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C90<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD90,-1,0))+IF($C90<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E90,-1,0)))),\"\")","v":""},"SINAPI 87879","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C91=\"s\",C91=0),OFFSET(B91,-1,0),C91)","v":2},{"$f":"IF(OFFSET(C91,-1,0)=\"L\",1,IF(OFFSET(C91,-1,0)=1,2,IF(OR(A91=\"s\",A91=0),\"S\",IF(AND(OFFSET(C91,-1,0)=2,A91=4),3,IF(AND(OR(OFFSET(C91,-1,0)=\"s\",OFFSET(C91,-1,0)=0),A91<>\"s\",A91>OFFSET(B91,-1,0)),OFFSET(B91,-1,0),A91)))))","v":"S"},{"$f":"IF(OR(C91=\"S\",C91=0),0,IF(ISERROR(K91),J91,SMALL(J91:K91,1)))","v":0},{"$f":"IF($C91=1,OFFSET(E91,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E91,-1,0))),OFFSET(E91,-1,0))","v":1},{"$f":"IF($C91=1,0,IF($C91=2,OFFSET(F91,-1,0)+1,OFFSET(F91,-1,0)))","v":5},{"$f":"IF(AND($C91<=2,$C91<>0),0,IF($C91=3,OFFSET(G91,-1,0)+1,OFFSET(G91,-1,0)))","v":0},{"$f":"IF(AND($C91<=3,$C91<>0),0,IF($C91=4,OFFSET(H91,-1,0)+1,OFFSET(H91,-1,0)))","v":0},{"$f":"IF(AND($C91<=4,$C91<>0),0,IF(AND($C91=\"S\",$X91>0),OFFSET(I91,-1,0)+1,OFFSET(I91,-1,0)))","v":0},0,{"$f":"IF(OR($C91=\"S\",$C91=0),0,MATCH(OFFSET($D91,0,$C91)+IF($C91<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E91)),OFFSET($D91,1,$C91,ROW($C$181)-ROW($C91)),0))","v":0},{"$f":"IF(OR($X91>0,$C91=1,$C91=2,$C91=3,$C91=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C91=1)+4*(C91=2)+8*(C91=3)+16*(C91=4)+32*(C91=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C91=0,$L91=\"\"),\"-\",CONCATENATE(E91&\".\",IF(AND($A$5>=2,$C91>=2),F91&\".\",\"\"),IF(AND($A$5>=3,$C91>=3),G91&\".\",\"\"),IF(AND($A$5>=4,$C91>=4),H91&\".\",\"\"),IF($C91=\"S\",I91&\".\",\"\")))","v":"-"},"SINAPI","87882",{"$f":"IF($C91=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T91)-ROW(T$15),0)","v":120.55},0,"BDI 1",{"$f":"IF($C91=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH91),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C91=\"S\",VTOTAL1,IF($C91=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C91=\"S\",$X91>0),IF(ISBLANK($Y91),\"RA\",LEFT($Y91,2)),\"\")","v":""},{"$f":"IF($C91=\"S\",IF($Z91=\"CP\",$X91,IF($Z91=\"RA\",(($X91)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C91=\"S\",IF($Z91=\"OU\",ROUND($X91,2),0),SomaAgrup)","v":0},{"$f":"IF($N91=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C91=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X91<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG91<>\"\",$AG91>0,ORÇAMENTO.CustoUnitario>$AG91),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN91)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C91<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD91,-1,0))+IF($C91<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E91,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C91=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 87882"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C91<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE91,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE91,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH91),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C92=1,OFFSET(E92,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E92,-1,0))),OFFSET(E92,-1,0))","v":1},5,0,0,0,0,{"$f":"IF(OR($C92=\"S\",$C92=0),0,MATCH(OFFSET($D92,0,$C92)+IF($C92<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E92)),OFFSET($D92,1,$C92,ROW($C$181)-ROW($C92)),0))","v":0},"","Serviço","Serviço","-","SINAPI","89173",{"$f":"IF($C92=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T92)-ROW(T$15),0)","v":868.23},0,"BDI 1",0,0,"RA","",{"$f":"IF($C92=\"S\",IF($Z92=\"CP\",$X92,IF($Z92=\"RA\",(($X92)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C92<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD92,-1,0))+IF($C92<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E92,-1,0)))),\"\")","v":""},"SINAPI 89173","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C93=\"s\",C93=0),OFFSET(B93,-1,0),C93)","v":2},{"$f":"IF(OFFSET(C93,-1,0)=\"L\",1,IF(OFFSET(C93,-1,0)=1,2,IF(OR(A93=\"s\",A93=0),\"S\",IF(AND(OFFSET(C93,-1,0)=2,A93=4),3,IF(AND(OR(OFFSET(C93,-1,0)=\"s\",OFFSET(C93,-1,0)=0),A93<>\"s\",A93>OFFSET(B93,-1,0)),OFFSET(B93,-1,0),A93)))))","v":"S"},{"$f":"IF(OR(C93=\"S\",C93=0),0,IF(ISERROR(K93),J93,SMALL(J93:K93,1)))","v":0},{"$f":"IF($C93=1,OFFSET(E93,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E93,-1,0))),OFFSET(E93,-1,0))","v":1},{"$f":"IF($C93=1,0,IF($C93=2,OFFSET(F93,-1,0)+1,OFFSET(F93,-1,0)))","v":5},{"$f":"IF(AND($C93<=2,$C93<>0),0,IF($C93=3,OFFSET(G93,-1,0)+1,OFFSET(G93,-1,0)))","v":0},{"$f":"IF(AND($C93<=3,$C93<>0),0,IF($C93=4,OFFSET(H93,-1,0)+1,OFFSET(H93,-1,0)))","v":0},{"$f":"IF(AND($C93<=4,$C93<>0),0,IF(AND($C93=\"S\",$X93>0),OFFSET(I93,-1,0)+1,OFFSET(I93,-1,0)))","v":0},0,{"$f":"IF(OR($C93=\"S\",$C93=0),0,MATCH(OFFSET($D93,0,$C93)+IF($C93<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E93)),OFFSET($D93,1,$C93,ROW($C$181)-ROW($C93)),0))","v":0},{"$f":"IF(OR($X93>0,$C93=1,$C93=2,$C93=3,$C93=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C93=1)+4*(C93=2)+8*(C93=3)+16*(C93=4)+32*(C93=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C93=0,$L93=\"\"),\"-\",CONCATENATE(E93&\".\",IF(AND($A$5>=2,$C93>=2),F93&\".\",\"\"),IF(AND($A$5>=3,$C93>=3),G93&\".\",\"\"),IF(AND($A$5>=4,$C93>=4),H93&\".\",\"\"),IF($C93=\"S\",I93&\".\",\"\")))","v":"-"},"SINAPI","90408",{"$f":"IF($C93=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T93)-ROW(T$15),0)","v":120.55},0,"BDI 1",{"$f":"IF($C93=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH93),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C93=\"S\",VTOTAL1,IF($C93=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C93=\"S\",$X93>0),IF(ISBLANK($Y93),\"RA\",LEFT($Y93,2)),\"\")","v":""},{"$f":"IF($C93=\"S\",IF($Z93=\"CP\",$X93,IF($Z93=\"RA\",(($X93)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C93=\"S\",IF($Z93=\"OU\",ROUND($X93,2),0),SomaAgrup)","v":0},{"$f":"IF($N93=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C93=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X93<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG93<>\"\",$AG93>0,ORÇAMENTO.CustoUnitario>$AG93),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN93)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C93<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD93,-1,0))+IF($C93<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E93,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C93=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 90408"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C93<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE93,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE93,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH93),2)","v":0}]
[{"$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":"S"},{"$f":"IF(OR(C94=\"s\",C94=0),OFFSET(B94,-1,0),C94)","v":2},{"$f":"IF(OFFSET(C94,-1,0)=\"L\",1,IF(OFFSET(C94,-1,0)=1,2,IF(OR(A94=\"s\",A94=0),\"S\",IF(AND(OFFSET(C94,-1,0)=2,A94=4),3,IF(AND(OR(OFFSET(C94,-1,0)=\"s\",OFFSET(C94,-1,0)=0),A94<>\"s\",A94>OFFSET(B94,-1,0)),OFFSET(B94,-1,0),A94)))))","v":"S"},{"$f":"IF(OR(C94=\"S\",C94=0),0,IF(ISERROR(K94),J94,SMALL(J94:K94,1)))","v":0},{"$f":"IF($C94=1,OFFSET(E94,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E94,-1,0))),OFFSET(E94,-1,0))","v":1},{"$f":"IF($C94=1,0,IF($C94=2,OFFSET(F94,-1,0)+1,OFFSET(F94,-1,0)))","v":5},{"$f":"IF(AND($C94<=2,$C94<>0),0,IF($C94=3,OFFSET(G94,-1,0)+1,OFFSET(G94,-1,0)))","v":0},{"$f":"IF(AND($C94<=3,$C94<>0),0,IF($C94=4,OFFSET(H94,-1,0)+1,OFFSET(H94,-1,0)))","v":0},{"$f":"IF(AND($C94<=4,$C94<>0),0,IF(AND($C94=\"S\",$X94>0),OFFSET(I94,-1,0)+1,OFFSET(I94,-1,0)))","v":0},0,{"$f":"IF(OR($C94=\"S\",$C94=0),0,MATCH(OFFSET($D94,0,$C94)+IF($C94<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E94)),OFFSET($D94,1,$C94,ROW($C$181)-ROW($C94)),0))","v":0},{"$f":"IF(OR($X94>0,$C94=1,$C94=2,$C94=3,$C94=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C94=1)+4*(C94=2)+8*(C94=3)+16*(C94=4)+32*(C94=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C94=0,$L94=\"\"),\"-\",CONCATENATE(E94&\".\",IF(AND($A$5>=2,$C94>=2),F94&\".\",\"\"),IF(AND($A$5>=3,$C94>=3),G94&\".\",\"\"),IF(AND($A$5>=4,$C94>=4),H94&\".\",\"\"),IF($C94=\"S\",I94&\".\",\"\")))","v":"-"},"SINAPI","101965",{"$f":"IF($C94=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T94)-ROW(T$15),0)","v":4},0,"BDI 1",{"$f":"IF($C94=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH94),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C94=\"S\",VTOTAL1,IF($C94=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C94=\"S\",$X94>0),IF(ISBLANK($Y94),\"RA\",LEFT($Y94,2)),\"\")","v":""},{"$f":"IF($C94=\"S\",IF($Z94=\"CP\",$X94,IF($Z94=\"RA\",(($X94)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C94=\"S\",IF($Z94=\"OU\",ROUND($X94,2),0),SomaAgrup)","v":0},{"$f":"IF($N94=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C94=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X94<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG94<>\"\",$AG94>0,ORÇAMENTO.CustoUnitario>$AG94),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN94)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C94<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD94,-1,0))+IF($C94<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E94,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C94=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101965"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C94<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE94,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE94,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH94),2)","v":0}]
[2,2,2,5,{"$f":"IF($C95=1,OFFSET(E95,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E95,-1,0))),OFFSET(E95,-1,0))","v":1},6,0,0,0,86,{"$f":"IF(OR($C95=\"S\",$C95=0),0,MATCH(OFFSET($D95,0,$C95)+IF($C95<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E95)),OFFSET($D95,1,$C95,ROW($C$181)-ROW($C95)),0))","v":5},"F","Nível 2","Nível 2","1.6.","SINAPI",null,"PAVIMENTAÇÃO INTERNA","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T95)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C95=\"S\",IF($Z95=\"CP\",$X95,IF($Z95=\"RA\",(($X95)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C95<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD95,-1,0))+IF($C95<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E95,-1,0)))),\"\")","v":7},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C96=1,OFFSET(E96,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E96,-1,0))),OFFSET(E96,-1,0))","v":1},6,0,0,0,0,{"$f":"IF(OR($C96=\"S\",$C96=0),0,MATCH(OFFSET($D96,0,$C96)+IF($C96<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E96)),OFFSET($D96,1,$C96,ROW($C$181)-ROW($C96)),0))","v":0},"","Serviço","Serviço","-","SINAPI","98546",{"$f":"IF($C96=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T96)-ROW(T$15),0)","v":5.76},0,"BDI 1",0,0,"RA","",{"$f":"IF($C96=\"S\",IF($Z96=\"CP\",$X96,IF($Z96=\"RA\",(($X96)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C96<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD96,-1,0))+IF($C96<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E96,-1,0)))),\"\")","v":""},"SINAPI 98546","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C97=\"s\",C97=0),OFFSET(B97,-1,0),C97)","v":2},{"$f":"IF(OFFSET(C97,-1,0)=\"L\",1,IF(OFFSET(C97,-1,0)=1,2,IF(OR(A97=\"s\",A97=0),\"S\",IF(AND(OFFSET(C97,-1,0)=2,A97=4),3,IF(AND(OR(OFFSET(C97,-1,0)=\"s\",OFFSET(C97,-1,0)=0),A97<>\"s\",A97>OFFSET(B97,-1,0)),OFFSET(B97,-1,0),A97)))))","v":"S"},{"$f":"IF(OR(C97=\"S\",C97=0),0,IF(ISERROR(K97),J97,SMALL(J97:K97,1)))","v":0},{"$f":"IF($C97=1,OFFSET(E97,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E97,-1,0))),OFFSET(E97,-1,0))","v":1},{"$f":"IF($C97=1,0,IF($C97=2,OFFSET(F97,-1,0)+1,OFFSET(F97,-1,0)))","v":6},{"$f":"IF(AND($C97<=2,$C97<>0),0,IF($C97=3,OFFSET(G97,-1,0)+1,OFFSET(G97,-1,0)))","v":0},{"$f":"IF(AND($C97<=3,$C97<>0),0,IF($C97=4,OFFSET(H97,-1,0)+1,OFFSET(H97,-1,0)))","v":0},{"$f":"IF(AND($C97<=4,$C97<>0),0,IF(AND($C97=\"S\",$X97>0),OFFSET(I97,-1,0)+1,OFFSET(I97,-1,0)))","v":0},0,{"$f":"IF(OR($C97=\"S\",$C97=0),0,MATCH(OFFSET($D97,0,$C97)+IF($C97<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E97)),OFFSET($D97,1,$C97,ROW($C$181)-ROW($C97)),0))","v":0},{"$f":"IF(OR($X97>0,$C97=1,$C97=2,$C97=3,$C97=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C97=1)+4*(C97=2)+8*(C97=3)+16*(C97=4)+32*(C97=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C97=0,$L97=\"\"),\"-\",CONCATENATE(E97&\".\",IF(AND($A$5>=2,$C97>=2),F97&\".\",\"\"),IF(AND($A$5>=3,$C97>=3),G97&\".\",\"\"),IF(AND($A$5>=4,$C97>=4),H97&\".\",\"\"),IF($C97=\"S\",I97&\".\",\"\")))","v":"-"},"SINAPI","87755",{"$f":"IF($C97=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T97)-ROW(T$15),0)","v":5.76},0,"BDI 1",{"$f":"IF($C97=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH97),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C97=\"S\",VTOTAL1,IF($C97=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C97=\"S\",$X97>0),IF(ISBLANK($Y97),\"RA\",LEFT($Y97,2)),\"\")","v":""},{"$f":"IF($C97=\"S\",IF($Z97=\"CP\",$X97,IF($Z97=\"RA\",(($X97)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C97=\"S\",IF($Z97=\"OU\",ROUND($X97,2),0),SomaAgrup)","v":0},{"$f":"IF($N97=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C97=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X97<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG97<>\"\",$AG97>0,ORÇAMENTO.CustoUnitario>$AG97),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN97)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C97<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD97,-1,0))+IF($C97<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E97,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C97=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 87755"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C97<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE97,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE97,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH97),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C98=1,OFFSET(E98,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E98,-1,0))),OFFSET(E98,-1,0))","v":1},6,0,0,0,0,{"$f":"IF(OR($C98=\"S\",$C98=0),0,MATCH(OFFSET($D98,0,$C98)+IF($C98<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E98)),OFFSET($D98,1,$C98,ROW($C$181)-ROW($C98)),0))","v":0},"","Serviço","Serviço","-","SINAPI","87630",{"$f":"IF($C98=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T98)-ROW(T$15),0)","v":152.15},0,"BDI 1",0,0,"RA","",{"$f":"IF($C98=\"S\",IF($Z98=\"CP\",$X98,IF($Z98=\"RA\",(($X98)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C98<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD98,-1,0))+IF($C98<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E98,-1,0)))),\"\")","v":""},"SINAPI 87630","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C99=\"s\",C99=0),OFFSET(B99,-1,0),C99)","v":2},{"$f":"IF(OFFSET(C99,-1,0)=\"L\",1,IF(OFFSET(C99,-1,0)=1,2,IF(OR(A99=\"s\",A99=0),\"S\",IF(AND(OFFSET(C99,-1,0)=2,A99=4),3,IF(AND(OR(OFFSET(C99,-1,0)=\"s\",OFFSET(C99,-1,0)=0),A99<>\"s\",A99>OFFSET(B99,-1,0)),OFFSET(B99,-1,0),A99)))))","v":"S"},{"$f":"IF(OR(C99=\"S\",C99=0),0,IF(ISERROR(K99),J99,SMALL(J99:K99,1)))","v":0},{"$f":"IF($C99=1,OFFSET(E99,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E99,-1,0))),OFFSET(E99,-1,0))","v":1},{"$f":"IF($C99=1,0,IF($C99=2,OFFSET(F99,-1,0)+1,OFFSET(F99,-1,0)))","v":6},{"$f":"IF(AND($C99<=2,$C99<>0),0,IF($C99=3,OFFSET(G99,-1,0)+1,OFFSET(G99,-1,0)))","v":0},{"$f":"IF(AND($C99<=3,$C99<>0),0,IF($C99=4,OFFSET(H99,-1,0)+1,OFFSET(H99,-1,0)))","v":0},{"$f":"IF(AND($C99<=4,$C99<>0),0,IF(AND($C99=\"S\",$X99>0),OFFSET(I99,-1,0)+1,OFFSET(I99,-1,0)))","v":0},0,{"$f":"IF(OR($C99=\"S\",$C99=0),0,MATCH(OFFSET($D99,0,$C99)+IF($C99<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E99)),OFFSET($D99,1,$C99,ROW($C$181)-ROW($C99)),0))","v":0},{"$f":"IF(OR($X99>0,$C99=1,$C99=2,$C99=3,$C99=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C99=1)+4*(C99=2)+8*(C99=3)+16*(C99=4)+32*(C99=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C99=0,$L99=\"\"),\"-\",CONCATENATE(E99&\".\",IF(AND($A$5>=2,$C99>=2),F99&\".\",\"\"),IF(AND($A$5>=3,$C99>=3),G99&\".\",\"\"),IF(AND($A$5>=4,$C99>=4),H99&\".\",\"\"),IF($C99=\"S\",I99&\".\",\"\")))","v":"-"},"SINAPI","98689",{"$f":"IF($C99=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T99)-ROW(T$15),0)","v":2.5},0,"BDI 1",{"$f":"IF($C99=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH99),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C99=\"S\",VTOTAL1,IF($C99=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C99=\"S\",$X99>0),IF(ISBLANK($Y99),\"RA\",LEFT($Y99,2)),\"\")","v":""},{"$f":"IF($C99=\"S\",IF($Z99=\"CP\",$X99,IF($Z99=\"RA\",(($X99)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C99=\"S\",IF($Z99=\"OU\",ROUND($X99,2),0),SomaAgrup)","v":0},{"$f":"IF($N99=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C99=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X99<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG99<>\"\",$AG99>0,ORÇAMENTO.CustoUnitario>$AG99),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN99)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C99<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD99,-1,0))+IF($C99<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E99,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C99=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 98689"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C99<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE99,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE99,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH99),2)","v":0}]
[2,2,2,6,{"$f":"IF($C100=1,OFFSET(E100,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E100,-1,0))),OFFSET(E100,-1,0))","v":1},7,0,0,0,81,{"$f":"IF(OR($C100=\"S\",$C100=0),0,MATCH(OFFSET($D100,0,$C100)+IF($C100<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E100)),OFFSET($D100,1,$C100,ROW($C$181)-ROW($C100)),0))","v":6},"F","Nível 2","Nível 2","1.7.","SINAPI",null,"ESQUADRIAS / FERAGENS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T100)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C100=\"S\",IF($Z100=\"CP\",$X100,IF($Z100=\"RA\",(($X100)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C100<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD100,-1,0))+IF($C100<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E100,-1,0)))),\"\")","v":8},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C101=1,OFFSET(E101,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E101,-1,0))),OFFSET(E101,-1,0))","v":1},7,0,0,0,0,{"$f":"IF(OR($C101=\"S\",$C101=0),0,MATCH(OFFSET($D101,0,$C101)+IF($C101<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E101)),OFFSET($D101,1,$C101,ROW($C$181)-ROW($C101)),0))","v":0},"","Serviço","Serviço","-","SINAPI","91341",{"$f":"IF($C101=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T101)-ROW(T$15),0)","v":6.25},0,"BDI 1",0,0,"RA","",{"$f":"IF($C101=\"S\",IF($Z101=\"CP\",$X101,IF($Z101=\"RA\",(($X101)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C101<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD101,-1,0))+IF($C101<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E101,-1,0)))),\"\")","v":""},"SINAPI 91341","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C102=1,OFFSET(E102,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E102,-1,0))),OFFSET(E102,-1,0))","v":1},7,0,0,0,0,{"$f":"IF(OR($C102=\"S\",$C102=0),0,MATCH(OFFSET($D102,0,$C102)+IF($C102<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E102)),OFFSET($D102,1,$C102,ROW($C$181)-ROW($C102)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94570",{"$f":"IF($C102=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T102)-ROW(T$15),0)","v":2.4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C102=\"S\",IF($Z102=\"CP\",$X102,IF($Z102=\"RA\",(($X102)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C102<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD102,-1,0))+IF($C102<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E102,-1,0)))),\"\")","v":""},"SINAPI 94570","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C103=\"s\",C103=0),OFFSET(B103,-1,0),C103)","v":2},{"$f":"IF(OFFSET(C103,-1,0)=\"L\",1,IF(OFFSET(C103,-1,0)=1,2,IF(OR(A103=\"s\",A103=0),\"S\",IF(AND(OFFSET(C103,-1,0)=2,A103=4),3,IF(AND(OR(OFFSET(C103,-1,0)=\"s\",OFFSET(C103,-1,0)=0),A103<>\"s\",A103>OFFSET(B103,-1,0)),OFFSET(B103,-1,0),A103)))))","v":"S"},{"$f":"IF(OR(C103=\"S\",C103=0),0,IF(ISERROR(K103),J103,SMALL(J103:K103,1)))","v":0},{"$f":"IF($C103=1,OFFSET(E103,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E103,-1,0))),OFFSET(E103,-1,0))","v":1},{"$f":"IF($C103=1,0,IF($C103=2,OFFSET(F103,-1,0)+1,OFFSET(F103,-1,0)))","v":7},{"$f":"IF(AND($C103<=2,$C103<>0),0,IF($C103=3,OFFSET(G103,-1,0)+1,OFFSET(G103,-1,0)))","v":0},{"$f":"IF(AND($C103<=3,$C103<>0),0,IF($C103=4,OFFSET(H103,-1,0)+1,OFFSET(H103,-1,0)))","v":0},{"$f":"IF(AND($C103<=4,$C103<>0),0,IF(AND($C103=\"S\",$X103>0),OFFSET(I103,-1,0)+1,OFFSET(I103,-1,0)))","v":0},0,{"$f":"IF(OR($C103=\"S\",$C103=0),0,MATCH(OFFSET($D103,0,$C103)+IF($C103<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E103)),OFFSET($D103,1,$C103,ROW($C$181)-ROW($C103)),0))","v":0},{"$f":"IF(OR($X103>0,$C103=1,$C103=2,$C103=3,$C103=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C103=1)+4*(C103=2)+8*(C103=3)+16*(C103=4)+32*(C103=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C103=0,$L103=\"\"),\"-\",CONCATENATE(E103&\".\",IF(AND($A$5>=2,$C103>=2),F103&\".\",\"\"),IF(AND($A$5>=3,$C103>=3),G103&\".\",\"\"),IF(AND($A$5>=4,$C103>=4),H103&\".\",\"\"),IF($C103=\"S\",I103&\".\",\"\")))","v":"-"},"Composição","11",{"$f":"IF($C103=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T103)-ROW(T$15),0)","v":1.9},0,"BDI 1",{"$f":"IF($C103=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH103),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C103=\"S\",VTOTAL1,IF($C103=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C103=\"S\",$X103>0),IF(ISBLANK($Y103),\"RA\",LEFT($Y103,2)),\"\")","v":""},{"$f":"IF($C103=\"S\",IF($Z103=\"CP\",$X103,IF($Z103=\"RA\",(($X103)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C103=\"S\",IF($Z103=\"OU\",ROUND($X103,2),0),SomaAgrup)","v":0},{"$f":"IF($N103=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C103=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X103<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG103<>\"\",$AG103>0,ORÇAMENTO.CustoUnitario>$AG103),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN103)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C103<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD103,-1,0))+IF($C103<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E103,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C103=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 11"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C103<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE103,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE103,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH103),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C104=1,OFFSET(E104,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E104,-1,0))),OFFSET(E104,-1,0))","v":1},7,0,0,0,0,{"$f":"IF(OR($C104=\"S\",$C104=0),0,MATCH(OFFSET($D104,0,$C104)+IF($C104<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E104)),OFFSET($D104,1,$C104,ROW($C$181)-ROW($C104)),0))","v":0},"","Serviço","Serviço","-","DEINFRA","42862",{"$f":"IF($C104=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T104)-ROW(T$15),0)","v":22.45},0,"BDI 1",0,0,"RA","",{"$f":"IF($C104=\"S\",IF($Z104=\"CP\",$X104,IF($Z104=\"RA\",(($X104)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C104<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD104,-1,0))+IF($C104<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E104,-1,0)))),\"\")","v":""},"DEINFRA 42862","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C105=1,OFFSET(E105,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E105,-1,0))),OFFSET(E105,-1,0))","v":1},7,0,0,0,0,{"$f":"IF(OR($C105=\"S\",$C105=0),0,MATCH(OFFSET($D105,0,$C105)+IF($C105<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E105)),OFFSET($D105,1,$C105,ROW($C$181)-ROW($C105)),0))","v":0},"","Serviço","Serviço","-","SINAPI","99837",{"$f":"IF($C105=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T105)-ROW(T$15),0)","v":11.75},0,"BDI 1",0,0,"RA","",{"$f":"IF($C105=\"S\",IF($Z105=\"CP\",$X105,IF($Z105=\"RA\",(($X105)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C105<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD105,-1,0))+IF($C105<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E105,-1,0)))),\"\")","v":""},"SINAPI 99837","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[2,2,2,3,{"$f":"IF($C106=1,OFFSET(E106,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E106,-1,0))),OFFSET(E106,-1,0))","v":1},8,0,0,0,75,{"$f":"IF(OR($C106=\"S\",$C106=0),0,MATCH(OFFSET($D106,0,$C106)+IF($C106<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E106)),OFFSET($D106,1,$C106,ROW($C$181)-ROW($C106)),0))","v":3},"F","Nível 2","Nível 2","1.8.","SINAPI",null,"COBERTURA","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T106)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C106=\"S\",IF($Z106=\"CP\",$X106,IF($Z106=\"RA\",(($X106)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C106<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD106,-1,0))+IF($C106<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E106,-1,0)))),\"\")","v":9},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C107=1,OFFSET(E107,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E107,-1,0))),OFFSET(E107,-1,0))","v":1},8,0,0,0,0,{"$f":"IF(OR($C107=\"S\",$C107=0),0,MATCH(OFFSET($D107,0,$C107)+IF($C107<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E107)),OFFSET($D107,1,$C107,ROW($C$181)-ROW($C107)),0))","v":0},"","Serviço","Serviço","-","SINAPI","98546",{"$f":"IF($C107=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T107)-ROW(T$15),0)","v":165.99},0,"BDI 1",0,0,"RA","",{"$f":"IF($C107=\"S\",IF($Z107=\"CP\",$X107,IF($Z107=\"RA\",(($X107)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C107<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD107,-1,0))+IF($C107<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E107,-1,0)))),\"\")","v":""},"SINAPI 98546","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C108=\"s\",C108=0),OFFSET(B108,-1,0),C108)","v":2},{"$f":"IF(OFFSET(C108,-1,0)=\"L\",1,IF(OFFSET(C108,-1,0)=1,2,IF(OR(A108=\"s\",A108=0),\"S\",IF(AND(OFFSET(C108,-1,0)=2,A108=4),3,IF(AND(OR(OFFSET(C108,-1,0)=\"s\",OFFSET(C108,-1,0)=0),A108<>\"s\",A108>OFFSET(B108,-1,0)),OFFSET(B108,-1,0),A108)))))","v":"S"},{"$f":"IF(OR(C108=\"S\",C108=0),0,IF(ISERROR(K108),J108,SMALL(J108:K108,1)))","v":0},{"$f":"IF($C108=1,OFFSET(E108,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E108,-1,0))),OFFSET(E108,-1,0))","v":1},{"$f":"IF($C108=1,0,IF($C108=2,OFFSET(F108,-1,0)+1,OFFSET(F108,-1,0)))","v":8},{"$f":"IF(AND($C108<=2,$C108<>0),0,IF($C108=3,OFFSET(G108,-1,0)+1,OFFSET(G108,-1,0)))","v":0},{"$f":"IF(AND($C108<=3,$C108<>0),0,IF($C108=4,OFFSET(H108,-1,0)+1,OFFSET(H108,-1,0)))","v":0},{"$f":"IF(AND($C108<=4,$C108<>0),0,IF(AND($C108=\"S\",$X108>0),OFFSET(I108,-1,0)+1,OFFSET(I108,-1,0)))","v":0},0,{"$f":"IF(OR($C108=\"S\",$C108=0),0,MATCH(OFFSET($D108,0,$C108)+IF($C108<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E108)),OFFSET($D108,1,$C108,ROW($C$181)-ROW($C108)),0))","v":0},{"$f":"IF(OR($X108>0,$C108=1,$C108=2,$C108=3,$C108=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C108=1)+4*(C108=2)+8*(C108=3)+16*(C108=4)+32*(C108=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C108=0,$L108=\"\"),\"-\",CONCATENATE(E108&\".\",IF(AND($A$5>=2,$C108>=2),F108&\".\",\"\"),IF(AND($A$5>=3,$C108>=3),G108&\".\",\"\"),IF(AND($A$5>=4,$C108>=4),H108&\".\",\"\"),IF($C108=\"S\",I108&\".\",\"\")))","v":"-"},"SINAPI","94779",{"$f":"IF($C108=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T108)-ROW(T$15),0)","v":165.99},0,"BDI 1",{"$f":"IF($C108=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH108),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C108=\"S\",VTOTAL1,IF($C108=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C108=\"S\",$X108>0),IF(ISBLANK($Y108),\"RA\",LEFT($Y108,2)),\"\")","v":""},{"$f":"IF($C108=\"S\",IF($Z108=\"CP\",$X108,IF($Z108=\"RA\",(($X108)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C108=\"S\",IF($Z108=\"OU\",ROUND($X108,2),0),SomaAgrup)","v":0},{"$f":"IF($N108=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C108=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X108<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG108<>\"\",$AG108>0,ORÇAMENTO.CustoUnitario>$AG108),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN108)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C108<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD108,-1,0))+IF($C108<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E108,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C108=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94779"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C108<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE108,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE108,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH108),2)","v":0}]
[2,2,2,23,{"$f":"IF($C109=1,OFFSET(E109,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E109,-1,0))),OFFSET(E109,-1,0))","v":1},9,0,0,0,72,{"$f":"IF(OR($C109=\"S\",$C109=0),0,MATCH(OFFSET($D109,0,$C109)+IF($C109<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E109)),OFFSET($D109,1,$C109,ROW($C$181)-ROW($C109)),0))","v":23},"F","Nível 2","Nível 2","1.9.","SINAPI",null,"INSTALAÇÕES ELÉTRICAS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T109)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C109=\"S\",IF($Z109=\"CP\",$X109,IF($Z109=\"RA\",(($X109)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C109<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD109,-1,0))+IF($C109<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E109,-1,0)))),\"\")","v":10},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C110=1,OFFSET(E110,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E110,-1,0))),OFFSET(E110,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C110=\"S\",$C110=0),0,MATCH(OFFSET($D110,0,$C110)+IF($C110<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E110)),OFFSET($D110,1,$C110,ROW($C$181)-ROW($C110)),0))","v":0},"","Serviço","Serviço","-","SINAPI","95779",{"$f":"IF($C110=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T110)-ROW(T$15),0)","v":3},0,"BDI 1",0,0,"RA","",{"$f":"IF($C110=\"S\",IF($Z110=\"CP\",$X110,IF($Z110=\"RA\",(($X110)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C110<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD110,-1,0))+IF($C110<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E110,-1,0)))),\"\")","v":""},"SINAPI 95779","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C111=1,OFFSET(E111,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E111,-1,0))),OFFSET(E111,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C111=\"S\",$C111=0),0,MATCH(OFFSET($D111,0,$C111)+IF($C111<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E111)),OFFSET($D111,1,$C111,ROW($C$181)-ROW($C111)),0))","v":0},"","Serviço","Serviço","-","SINAPI","95778",{"$f":"IF($C111=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T111)-ROW(T$15),0)","v":3},0,"BDI 1",0,0,"RA","",{"$f":"IF($C111=\"S\",IF($Z111=\"CP\",$X111,IF($Z111=\"RA\",(($X111)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C111<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD111,-1,0))+IF($C111<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E111,-1,0)))),\"\")","v":""},"SINAPI 95778","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C112=1,OFFSET(E112,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E112,-1,0))),OFFSET(E112,-1,0))","v":1},9,0,0,0,{"$f":"IF(OR($C112=\"S\",$C112=0),0,MATCH(0,OFFSET($D112,1,$C112,ROW($C$181)-ROW($C112)),0))","v":0},{"$f":"IF(OR($C112=\"S\",$C112=0),0,MATCH(OFFSET($D112,0,$C112)+IF($C112<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E112)),OFFSET($D112,1,$C112,ROW($C$181)-ROW($C112)),0))","v":0},"","Serviço","Serviço","-","SINAPI","95787",{"$f":"IF($C112=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T112)-ROW(T$15),0)","v":9},0,"BDI 1",0,0,"RA","",{"$f":"IF($C112=\"S\",IF($Z112=\"CP\",$X112,IF($Z112=\"RA\",(($X112)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C112<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD112,-1,0))+IF($C112<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E112,-1,0)))),\"\")","v":""},"SINAPI 95787","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C113=1,OFFSET(E113,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E113,-1,0))),OFFSET(E113,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C113=\"S\",$C113=0),0,MATCH(OFFSET($D113,0,$C113)+IF($C113<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E113)),OFFSET($D113,1,$C113,ROW($C$181)-ROW($C113)),0))","v":0},"","Serviço","Serviço","-","SINAPI","95808","CONDULETE DE ALUMÍNIO, TIPO LL, PARA ELETRODUTO DE AÇO GALVANIZADO DN 25 MM (3/4''), APARENTE - FORNECIMENTO E INSTALAÇÃO. AF_11/2016","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T113)-ROW(T$15),0)","v":8},0,"BDI 1",0,0,"RA","",{"$f":"IF($C113=\"S\",IF($Z113=\"CP\",$X113,IF($Z113=\"RA\",(($X113)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C113<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD113,-1,0))+IF($C113<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E113,-1,0)))),\"\")","v":""},"SINAPI 95808","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C114=1,OFFSET(E114,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E114,-1,0))),OFFSET(E114,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C114=\"S\",$C114=0),0,MATCH(OFFSET($D114,0,$C114)+IF($C114<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E114)),OFFSET($D114,1,$C114,ROW($C$181)-ROW($C114)),0))","v":0},"","Serviço","Serviço","-","SINAPI","95795",{"$f":"IF($C114=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T114)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C114=\"S\",IF($Z114=\"CP\",$X114,IF($Z114=\"RA\",(($X114)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C114<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD114,-1,0))+IF($C114<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E114,-1,0)))),\"\")","v":""},"SINAPI 95795","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C115=1,OFFSET(E115,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E115,-1,0))),OFFSET(E115,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C115=\"S\",$C115=0),0,MATCH(OFFSET($D115,0,$C115)+IF($C115<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E115)),OFFSET($D115,1,$C115,ROW($C$181)-ROW($C115)),0))","v":0},"","Serviço","Serviço","-","SINAPI","95791",{"$f":"IF($C115=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T115)-ROW(T$15),0)","v":12},0,"BDI 1",0,0,"RA","",{"$f":"IF($C115=\"S\",IF($Z115=\"CP\",$X115,IF($Z115=\"RA\",(($X115)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C115<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD115,-1,0))+IF($C115<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E115,-1,0)))),\"\")","v":""},"SINAPI 95791","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C116=1,OFFSET(E116,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E116,-1,0))),OFFSET(E116,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C116=\"S\",$C116=0),0,MATCH(OFFSET($D116,0,$C116)+IF($C116<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E116)),OFFSET($D116,1,$C116,ROW($C$181)-ROW($C116)),0))","v":0},"","Serviço","Serviço","-","DEINFRA","43296","CONDULETE DE ALUMÍNIO, TIPO LL, PARA ELETRODUTO DE AÇO GALVANIZADO, DN 32 MM (1 1/4''), APARENTE - FORNECIMENTO E INSTALAÇÃO. AF_11/2016","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T116)-ROW(T$15),0)","v":6},0,"BDI 1",0,0,"RA","",{"$f":"IF($C116=\"S\",IF($Z116=\"CP\",$X116,IF($Z116=\"RA\",(($X116)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C116<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD116,-1,0))+IF($C116<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E116,-1,0)))),\"\")","v":""},"DEINFRA 43296","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C117=1,OFFSET(E117,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E117,-1,0))),OFFSET(E117,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C117=\"S\",$C117=0),0,MATCH(OFFSET($D117,0,$C117)+IF($C117<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E117)),OFFSET($D117,1,$C117,ROW($C$181)-ROW($C117)),0))","v":0},"","Serviço","Serviço","-","SINAPI","91953",{"$f":"IF($C117=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T117)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C117=\"S\",IF($Z117=\"CP\",$X117,IF($Z117=\"RA\",(($X117)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C117<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD117,-1,0))+IF($C117<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E117,-1,0)))),\"\")","v":""},"SINAPI 91953","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C118=1,OFFSET(E118,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E118,-1,0))),OFFSET(E118,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C118=\"S\",$C118=0),0,MATCH(OFFSET($D118,0,$C118)+IF($C118<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E118)),OFFSET($D118,1,$C118,ROW($C$181)-ROW($C118)),0))","v":0},"","Serviço","Serviço","-","Composição","12",{"$f":"IF($C118=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T118)-ROW(T$15),0)","v":36.85},0,"BDI 1",0,0,"RA","",{"$f":"IF($C118=\"S\",IF($Z118=\"CP\",$X118,IF($Z118=\"RA\",(($X118)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C118<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD118,-1,0))+IF($C118<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E118,-1,0)))),\"\")","v":""},"Composição 12","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C119=1,OFFSET(E119,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E119,-1,0))),OFFSET(E119,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C119=\"S\",$C119=0),0,MATCH(OFFSET($D119,0,$C119)+IF($C119<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E119)),OFFSET($D119,1,$C119,ROW($C$181)-ROW($C119)),0))","v":0},"","Serviço","Serviço","-","Composição","13",{"$f":"IF($C119=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T119)-ROW(T$15),0)","v":9.8699999999999992},0,"BDI 1",0,0,"RA","",{"$f":"IF($C119=\"S\",IF($Z119=\"CP\",$X119,IF($Z119=\"RA\",(($X119)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C119<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD119,-1,0))+IF($C119<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E119,-1,0)))),\"\")","v":""},"Composição 13","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C120=1,OFFSET(E120,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E120,-1,0))),OFFSET(E120,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C120=\"S\",$C120=0),0,MATCH(OFFSET($D120,0,$C120)+IF($C120<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E120)),OFFSET($D120,1,$C120,ROW($C$181)-ROW($C120)),0))","v":0},"","Serviço","Serviço","-","Composição","14",{"$f":"IF($C120=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T120)-ROW(T$15),0)","v":27},0,"BDI 1",0,0,"RA","",{"$f":"IF($C120=\"S\",IF($Z120=\"CP\",$X120,IF($Z120=\"RA\",(($X120)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C120<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD120,-1,0))+IF($C120<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E120,-1,0)))),\"\")","v":""},"Composição 14","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C121=1,OFFSET(E121,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E121,-1,0))),OFFSET(E121,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C121=\"S\",$C121=0),0,MATCH(OFFSET($D121,0,$C121)+IF($C121<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E121)),OFFSET($D121,1,$C121,ROW($C$181)-ROW($C121)),0))","v":0},"","Serviço","Serviço","-","Composição","15",{"$f":"IF($C121=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T121)-ROW(T$15),0)","v":19.73},0,"BDI 1",0,0,"RA","",{"$f":"IF($C121=\"S\",IF($Z121=\"CP\",$X121,IF($Z121=\"RA\",(($X121)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C121<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD121,-1,0))+IF($C121<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E121,-1,0)))),\"\")","v":""},"Composição 15","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C122=1,OFFSET(E122,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E122,-1,0))),OFFSET(E122,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C122=\"S\",$C122=0),0,MATCH(OFFSET($D122,0,$C122)+IF($C122<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E122)),OFFSET($D122,1,$C122,ROW($C$181)-ROW($C122)),0))","v":0},"","Serviço","Serviço","-","SINAPI","91860","ELETRODUTO FLEXÍVEL CORRUGADO, PEAD, DN 40 MM (1 1/4\"), PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T122)-ROW(T$15),0)","v":36.409999999999997},0,"BDI 1",0,0,"RA","",{"$f":"IF($C122=\"S\",IF($Z122=\"CP\",$X122,IF($Z122=\"RA\",(($X122)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C122<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD122,-1,0))+IF($C122<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E122,-1,0)))),\"\")","v":""},"SINAPI 91860","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C123=1,OFFSET(E123,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E123,-1,0))),OFFSET(E123,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C123=\"S\",$C123=0),0,MATCH(OFFSET($D123,0,$C123)+IF($C123<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E123)),OFFSET($D123,1,$C123,ROW($C$181)-ROW($C123)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92833",{"$f":"IF($C123=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T123)-ROW(T$15),0)","v":36.409999999999997},0,"BDI 1",0,0,"RA","",{"$f":"IF($C123=\"S\",IF($Z123=\"CP\",$X123,IF($Z123=\"RA\",(($X123)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C123<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD123,-1,0))+IF($C123<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E123,-1,0)))),\"\")","v":""},"SINAPI 92833","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C124=1,OFFSET(E124,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E124,-1,0))),OFFSET(E124,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C124=\"S\",$C124=0),0,MATCH(OFFSET($D124,0,$C124)+IF($C124<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E124)),OFFSET($D124,1,$C124,ROW($C$181)-ROW($C124)),0))","v":0},"","Serviço","Serviço","-","SINAPI","91933",{"$f":"IF($C124=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T124)-ROW(T$15),0)","v":280.41000000000003},0,"BDI 1",0,0,"RA","",{"$f":"IF($C124=\"S\",IF($Z124=\"CP\",$X124,IF($Z124=\"RA\",(($X124)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C124<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD124,-1,0))+IF($C124<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E124,-1,0)))),\"\")","v":""},"SINAPI 91933","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C125=1,OFFSET(E125,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E125,-1,0))),OFFSET(E125,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C125=\"S\",$C125=0),0,MATCH(OFFSET($D125,0,$C125)+IF($C125<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E125)),OFFSET($D125,1,$C125,ROW($C$181)-ROW($C125)),0))","v":0},"","Serviço","Serviço","-","SINAPI","91926",{"$f":"IF($C125=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T125)-ROW(T$15),0)","v":112.12},0,"BDI 1",0,0,"RA","",{"$f":"IF($C125=\"S\",IF($Z125=\"CP\",$X125,IF($Z125=\"RA\",(($X125)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C125<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD125,-1,0))+IF($C125<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E125,-1,0)))),\"\")","v":""},"SINAPI 91926","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C126=1,OFFSET(E126,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E126,-1,0))),OFFSET(E126,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C126=\"S\",$C126=0),0,MATCH(OFFSET($D126,0,$C126)+IF($C126<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E126)),OFFSET($D126,1,$C126,ROW($C$181)-ROW($C126)),0))","v":0},"","Serviço","Serviço","-","SINAPI","97586",{"$f":"IF($C126=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T126)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C126=\"S\",IF($Z126=\"CP\",$X126,IF($Z126=\"RA\",(($X126)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C126<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD126,-1,0))+IF($C126<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E126,-1,0)))),\"\")","v":""},"SINAPI 97586","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C127=\"s\",C127=0),OFFSET(B127,-1,0),C127)","v":2},{"$f":"IF(OFFSET(C127,-1,0)=\"L\",1,IF(OFFSET(C127,-1,0)=1,2,IF(OR(A127=\"s\",A127=0),\"S\",IF(AND(OFFSET(C127,-1,0)=2,A127=4),3,IF(AND(OR(OFFSET(C127,-1,0)=\"s\",OFFSET(C127,-1,0)=0),A127<>\"s\",A127>OFFSET(B127,-1,0)),OFFSET(B127,-1,0),A127)))))","v":"S"},{"$f":"IF(OR(C127=\"S\",C127=0),0,IF(ISERROR(K127),J127,SMALL(J127:K127,1)))","v":0},{"$f":"IF($C127=1,OFFSET(E127,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E127,-1,0))),OFFSET(E127,-1,0))","v":1},{"$f":"IF($C127=1,0,IF($C127=2,OFFSET(F127,-1,0)+1,OFFSET(F127,-1,0)))","v":9},{"$f":"IF(AND($C127<=2,$C127<>0),0,IF($C127=3,OFFSET(G127,-1,0)+1,OFFSET(G127,-1,0)))","v":0},{"$f":"IF(AND($C127<=3,$C127<>0),0,IF($C127=4,OFFSET(H127,-1,0)+1,OFFSET(H127,-1,0)))","v":0},{"$f":"IF(AND($C127<=4,$C127<>0),0,IF(AND($C127=\"S\",$X127>0),OFFSET(I127,-1,0)+1,OFFSET(I127,-1,0)))","v":0},0,{"$f":"IF(OR($C127=\"S\",$C127=0),0,MATCH(OFFSET($D127,0,$C127)+IF($C127<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E127)),OFFSET($D127,1,$C127,ROW($C$181)-ROW($C127)),0))","v":0},{"$f":"IF(OR($X127>0,$C127=1,$C127=2,$C127=3,$C127=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C127=1)+4*(C127=2)+8*(C127=3)+16*(C127=4)+32*(C127=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C127=0,$L127=\"\"),\"-\",CONCATENATE(E127&\".\",IF(AND($A$5>=2,$C127>=2),F127&\".\",\"\"),IF(AND($A$5>=3,$C127>=3),G127&\".\",\"\"),IF(AND($A$5>=4,$C127>=4),H127&\".\",\"\"),IF($C127=\"S\",I127&\".\",\"\")))","v":"-"},"SINAPI","101878",{"$f":"IF($C127=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T127)-ROW(T$15),0)","v":1},0,"BDI 1",{"$f":"IF($C127=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH127),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C127=\"S\",VTOTAL1,IF($C127=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C127=\"S\",$X127>0),IF(ISBLANK($Y127),\"RA\",LEFT($Y127,2)),\"\")","v":""},{"$f":"IF($C127=\"S\",IF($Z127=\"CP\",$X127,IF($Z127=\"RA\",(($X127)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C127=\"S\",IF($Z127=\"OU\",ROUND($X127,2),0),SomaAgrup)","v":0},{"$f":"IF($N127=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C127=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X127<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG127<>\"\",$AG127>0,ORÇAMENTO.CustoUnitario>$AG127),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN127)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C127<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD127,-1,0))+IF($C127<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E127,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C127=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101878"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C127<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE127,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE127,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH127),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C128=1,OFFSET(E128,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E128,-1,0))),OFFSET(E128,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C128=\"S\",$C128=0),0,MATCH(OFFSET($D128,0,$C128)+IF($C128<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E128)),OFFSET($D128,1,$C128,ROW($C$181)-ROW($C128)),0))","v":0},"","Serviço","Serviço","-","SINAPI","93668",{"$f":"IF($C128=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T128)-ROW(T$15),0)","v":1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C128=\"S\",IF($Z128=\"CP\",$X128,IF($Z128=\"RA\",(($X128)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C128<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD128,-1,0))+IF($C128<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E128,-1,0)))),\"\")","v":""},"SINAPI 93668","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C129=1,OFFSET(E129,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E129,-1,0))),OFFSET(E129,-1,0))","v":1},9,0,0,0,0,{"$f":"IF(OR($C129=\"S\",$C129=0),0,MATCH(OFFSET($D129,0,$C129)+IF($C129<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E129)),OFFSET($D129,1,$C129,ROW($C$181)-ROW($C129)),0))","v":0},"","Serviço","Serviço","-","SINAPI","93670",{"$f":"IF($C129=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T129)-ROW(T$15),0)","v":1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C129=\"S\",IF($Z129=\"CP\",$X129,IF($Z129=\"RA\",(($X129)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C129<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD129,-1,0))+IF($C129<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E129,-1,0)))),\"\")","v":""},"SINAPI 93670","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C130=\"s\",C130=0),OFFSET(B130,-1,0),C130)","v":2},{"$f":"IF(OFFSET(C130,-1,0)=\"L\",1,IF(OFFSET(C130,-1,0)=1,2,IF(OR(A130=\"s\",A130=0),\"S\",IF(AND(OFFSET(C130,-1,0)=2,A130=4),3,IF(AND(OR(OFFSET(C130,-1,0)=\"s\",OFFSET(C130,-1,0)=0),A130<>\"s\",A130>OFFSET(B130,-1,0)),OFFSET(B130,-1,0),A130)))))","v":"S"},{"$f":"IF(OR(C130=\"S\",C130=0),0,IF(ISERROR(K130),J130,SMALL(J130:K130,1)))","v":0},{"$f":"IF($C130=1,OFFSET(E130,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E130,-1,0))),OFFSET(E130,-1,0))","v":1},{"$f":"IF($C130=1,0,IF($C130=2,OFFSET(F130,-1,0)+1,OFFSET(F130,-1,0)))","v":9},{"$f":"IF(AND($C130<=2,$C130<>0),0,IF($C130=3,OFFSET(G130,-1,0)+1,OFFSET(G130,-1,0)))","v":0},{"$f":"IF(AND($C130<=3,$C130<>0),0,IF($C130=4,OFFSET(H130,-1,0)+1,OFFSET(H130,-1,0)))","v":0},{"$f":"IF(AND($C130<=4,$C130<>0),0,IF(AND($C130=\"S\",$X130>0),OFFSET(I130,-1,0)+1,OFFSET(I130,-1,0)))","v":0},0,{"$f":"IF(OR($C130=\"S\",$C130=0),0,MATCH(OFFSET($D130,0,$C130)+IF($C130<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E130)),OFFSET($D130,1,$C130,ROW($C$181)-ROW($C130)),0))","v":0},{"$f":"IF(OR($X130>0,$C130=1,$C130=2,$C130=3,$C130=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C130=1)+4*(C130=2)+8*(C130=3)+16*(C130=4)+32*(C130=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C130=0,$L130=\"\"),\"-\",CONCATENATE(E130&\".\",IF(AND($A$5>=2,$C130>=2),F130&\".\",\"\"),IF(AND($A$5>=3,$C130>=3),G130&\".\",\"\"),IF(AND($A$5>=4,$C130>=4),H130&\".\",\"\"),IF($C130=\"S\",I130&\".\",\"\")))","v":"-"},"Composição","20",{"$f":"IF($C130=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T130)-ROW(T$15),0)","v":2},0,"BDI 1",{"$f":"IF($C130=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH130),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C130=\"S\",VTOTAL1,IF($C130=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C130=\"S\",$X130>0),IF(ISBLANK($Y130),\"RA\",LEFT($Y130,2)),\"\")","v":""},{"$f":"IF($C130=\"S\",IF($Z130=\"CP\",$X130,IF($Z130=\"RA\",(($X130)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C130=\"S\",IF($Z130=\"OU\",ROUND($X130,2),0),SomaAgrup)","v":0},{"$f":"IF($N130=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C130=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X130<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG130<>\"\",$AG130>0,ORÇAMENTO.CustoUnitario>$AG130),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN130)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C130<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD130,-1,0))+IF($C130<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E130,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C130=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 20"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C130<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE130,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE130,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH130),2)","v":0}]
[{"$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":"S"},{"$f":"IF(OR(C131=\"s\",C131=0),OFFSET(B131,-1,0),C131)","v":2},{"$f":"IF(OFFSET(C131,-1,0)=\"L\",1,IF(OFFSET(C131,-1,0)=1,2,IF(OR(A131=\"s\",A131=0),\"S\",IF(AND(OFFSET(C131,-1,0)=2,A131=4),3,IF(AND(OR(OFFSET(C131,-1,0)=\"s\",OFFSET(C131,-1,0)=0),A131<>\"s\",A131>OFFSET(B131,-1,0)),OFFSET(B131,-1,0),A131)))))","v":"S"},{"$f":"IF(OR(C131=\"S\",C131=0),0,IF(ISERROR(K131),J131,SMALL(J131:K131,1)))","v":0},{"$f":"IF($C131=1,OFFSET(E131,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E131,-1,0))),OFFSET(E131,-1,0))","v":1},{"$f":"IF($C131=1,0,IF($C131=2,OFFSET(F131,-1,0)+1,OFFSET(F131,-1,0)))","v":9},{"$f":"IF(AND($C131<=2,$C131<>0),0,IF($C131=3,OFFSET(G131,-1,0)+1,OFFSET(G131,-1,0)))","v":0},{"$f":"IF(AND($C131<=3,$C131<>0),0,IF($C131=4,OFFSET(H131,-1,0)+1,OFFSET(H131,-1,0)))","v":0},{"$f":"IF(AND($C131<=4,$C131<>0),0,IF(AND($C131=\"S\",$X131>0),OFFSET(I131,-1,0)+1,OFFSET(I131,-1,0)))","v":0},0,{"$f":"IF(OR($C131=\"S\",$C131=0),0,MATCH(OFFSET($D131,0,$C131)+IF($C131<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E131)),OFFSET($D131,1,$C131,ROW($C$181)-ROW($C131)),0))","v":0},{"$f":"IF(OR($X131>0,$C131=1,$C131=2,$C131=3,$C131=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C131=1)+4*(C131=2)+8*(C131=3)+16*(C131=4)+32*(C131=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C131=0,$L131=\"\"),\"-\",CONCATENATE(E131&\".\",IF(AND($A$5>=2,$C131>=2),F131&\".\",\"\"),IF(AND($A$5>=3,$C131>=3),G131&\".\",\"\"),IF(AND($A$5>=4,$C131>=4),H131&\".\",\"\"),IF($C131=\"S\",I131&\".\",\"\")))","v":"-"},"Composição","21",{"$f":"IF($C131=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T131)-ROW(T$15),0)","v":1},0,"BDI 1",{"$f":"IF($C131=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH131),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C131=\"S\",VTOTAL1,IF($C131=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C131=\"S\",$X131>0),IF(ISBLANK($Y131),\"RA\",LEFT($Y131,2)),\"\")","v":""},{"$f":"IF($C131=\"S\",IF($Z131=\"CP\",$X131,IF($Z131=\"RA\",(($X131)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C131=\"S\",IF($Z131=\"OU\",ROUND($X131,2),0),SomaAgrup)","v":0},{"$f":"IF($N131=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C131=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X131<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG131<>\"\",$AG131>0,ORÇAMENTO.CustoUnitario>$AG131),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN131)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C131<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD131,-1,0))+IF($C131<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E131,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C131=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 21"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C131<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE131,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE131,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH131),2)","v":0}]
[2,2,2,41,{"$f":"IF($C132=1,OFFSET(E132,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E132,-1,0))),OFFSET(E132,-1,0))","v":1},10,0,0,0,49,{"$f":"IF(OR($C132=\"S\",$C132=0),0,MATCH(OFFSET($D132,0,$C132)+IF($C132<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E132)),OFFSET($D132,1,$C132,ROW($C$181)-ROW($C132)),0))","v":41},"F","Nível 2","Nível 2","1.10.","SINAPI",null,"INSTALAÇÕES HIDROSSANITÁRIAS ","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T132)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C132=\"S\",IF($Z132=\"CP\",$X132,IF($Z132=\"RA\",(($X132)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C132<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD132,-1,0))+IF($C132<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E132,-1,0)))),\"\")","v":11},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":3},{"$f":"IF(OR(C133=\"s\",C133=0),OFFSET(B133,-1,0),C133)","v":3},{"$f":"IF(OFFSET(C133,-1,0)=\"L\",1,IF(OFFSET(C133,-1,0)=1,2,IF(OR(A133=\"s\",A133=0),\"S\",IF(AND(OFFSET(C133,-1,0)=2,A133=4),3,IF(AND(OR(OFFSET(C133,-1,0)=\"s\",OFFSET(C133,-1,0)=0),A133<>\"s\",A133>OFFSET(B133,-1,0)),OFFSET(B133,-1,0),A133)))))","v":3},{"$f":"IF(OR(C133=\"S\",C133=0),0,IF(ISERROR(K133),J133,SMALL(J133:K133,1)))","v":35},{"$f":"IF($C133=1,OFFSET(E133,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E133,-1,0))),OFFSET(E133,-1,0))","v":1},{"$f":"IF($C133=1,0,IF($C133=2,OFFSET(F133,-1,0)+1,OFFSET(F133,-1,0)))","v":10},{"$f":"IF(AND($C133<=2,$C133<>0),0,IF($C133=3,OFFSET(G133,-1,0)+1,OFFSET(G133,-1,0)))","v":1},{"$f":"IF(AND($C133<=3,$C133<>0),0,IF($C133=4,OFFSET(H133,-1,0)+1,OFFSET(H133,-1,0)))","v":0},{"$f":"IF(AND($C133<=4,$C133<>0),0,IF(AND($C133=\"S\",$X133>0),OFFSET(I133,-1,0)+1,OFFSET(I133,-1,0)))","v":0},40,{"$f":"IF(OR($C133=\"S\",$C133=0),0,MATCH(OFFSET($D133,0,$C133)+IF($C133<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E133)),OFFSET($D133,1,$C133,ROW($C$181)-ROW($C133)),0))","v":35},{"$f":"IF(OR($X133>0,$C133=1,$C133=2,$C133=3,$C133=4),\"F\",\"\")","v":"F"},"Nível 3",{"$f":"CHOOSE(1+LOG(1+2*(C133=1)+4*(C133=2)+8*(C133=3)+16*(C133=4)+32*(C133=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 3"},{"$f":"IF(OR($C133=0,$L133=\"\"),\"-\",CONCATENATE(E133&\".\",IF(AND($A$5>=2,$C133>=2),F133&\".\",\"\"),IF(AND($A$5>=3,$C133>=3),G133&\".\",\"\"),IF(AND($A$5>=4,$C133>=4),H133&\".\",\"\"),IF($C133=\"S\",I133&\".\",\"\")))","v":"1.10.1."},"SINAPI",null,"ÁGUA FRIA",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T133)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C133=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH133),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C133=\"S\",VTOTAL1,IF($C133=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C133=\"S\",$X133>0),IF(ISBLANK($Y133),\"RA\",LEFT($Y133,2)),\"\")","v":""},{"$f":"IF($C133=\"S\",IF($Z133=\"CP\",$X133,IF($Z133=\"RA\",(($X133)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C133=\"S\",IF($Z133=\"OU\",ROUND($X133,2),0),SomaAgrup)","v":0},{"$f":"IF($N133=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C133=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X133<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG133<>\"\",$AG133>0,ORÇAMENTO.CustoUnitario>$AG133),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN133)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C133<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD133,-1,0))+IF($C133<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E133,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C133=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C133<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE133,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE133,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH133),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C134=1,OFFSET(E134,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E134,-1,0))),OFFSET(E134,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C134=\"S\",$C134=0),0,MATCH(OFFSET($D134,0,$C134)+IF($C134<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E134)),OFFSET($D134,1,$C134,ROW($C$181)-ROW($C134)),0))","v":0},"","Serviço","Serviço","-","Composição","16",{"$f":"IF($C134=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T134)-ROW(T$15),0)","v":1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C134=\"S\",IF($Z134=\"CP\",$X134,IF($Z134=\"RA\",(($X134)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C134<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD134,-1,0))+IF($C134<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E134,-1,0)))),\"\")","v":""},"Composição 16","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C135=\"s\",C135=0),OFFSET(B135,-1,0),C135)","v":3},{"$f":"IF(OFFSET(C135,-1,0)=\"L\",1,IF(OFFSET(C135,-1,0)=1,2,IF(OR(A135=\"s\",A135=0),\"S\",IF(AND(OFFSET(C135,-1,0)=2,A135=4),3,IF(AND(OR(OFFSET(C135,-1,0)=\"s\",OFFSET(C135,-1,0)=0),A135<>\"s\",A135>OFFSET(B135,-1,0)),OFFSET(B135,-1,0),A135)))))","v":"S"},{"$f":"IF(OR(C135=\"S\",C135=0),0,IF(ISERROR(K135),J135,SMALL(J135:K135,1)))","v":0},{"$f":"IF($C135=1,OFFSET(E135,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E135,-1,0))),OFFSET(E135,-1,0))","v":1},{"$f":"IF($C135=1,0,IF($C135=2,OFFSET(F135,-1,0)+1,OFFSET(F135,-1,0)))","v":10},{"$f":"IF(AND($C135<=2,$C135<>0),0,IF($C135=3,OFFSET(G135,-1,0)+1,OFFSET(G135,-1,0)))","v":1},{"$f":"IF(AND($C135<=3,$C135<>0),0,IF($C135=4,OFFSET(H135,-1,0)+1,OFFSET(H135,-1,0)))","v":0},{"$f":"IF(AND($C135<=4,$C135<>0),0,IF(AND($C135=\"S\",$X135>0),OFFSET(I135,-1,0)+1,OFFSET(I135,-1,0)))","v":0},0,{"$f":"IF(OR($C135=\"S\",$C135=0),0,MATCH(OFFSET($D135,0,$C135)+IF($C135<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E135)),OFFSET($D135,1,$C135,ROW($C$181)-ROW($C135)),0))","v":0},{"$f":"IF(OR($X135>0,$C135=1,$C135=2,$C135=3,$C135=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C135=1)+4*(C135=2)+8*(C135=3)+16*(C135=4)+32*(C135=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C135=0,$L135=\"\"),\"-\",CONCATENATE(E135&\".\",IF(AND($A$5>=2,$C135>=2),F135&\".\",\"\"),IF(AND($A$5>=3,$C135>=3),G135&\".\",\"\"),IF(AND($A$5>=4,$C135>=4),H135&\".\",\"\"),IF($C135=\"S\",I135&\".\",\"\")))","v":"-"},"Composição","22",{"$f":"IF($C135=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T135)-ROW(T$15),0)","v":1},0,"BDI 1",{"$f":"IF($C135=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH135),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C135=\"S\",VTOTAL1,IF($C135=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C135=\"S\",$X135>0),IF(ISBLANK($Y135),\"RA\",LEFT($Y135,2)),\"\")","v":""},{"$f":"IF($C135=\"S\",IF($Z135=\"CP\",$X135,IF($Z135=\"RA\",(($X135)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C135=\"S\",IF($Z135=\"OU\",ROUND($X135,2),0),SomaAgrup)","v":0},{"$f":"IF($N135=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C135=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X135<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG135<>\"\",$AG135>0,ORÇAMENTO.CustoUnitario>$AG135),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN135)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C135<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD135,-1,0))+IF($C135<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E135,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C135=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 22"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C135<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE135,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE135,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH135),2)","v":0}]
[{"$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":"S"},{"$f":"IF(OR(C136=\"s\",C136=0),OFFSET(B136,-1,0),C136)","v":3},{"$f":"IF(OFFSET(C136,-1,0)=\"L\",1,IF(OFFSET(C136,-1,0)=1,2,IF(OR(A136=\"s\",A136=0),\"S\",IF(AND(OFFSET(C136,-1,0)=2,A136=4),3,IF(AND(OR(OFFSET(C136,-1,0)=\"s\",OFFSET(C136,-1,0)=0),A136<>\"s\",A136>OFFSET(B136,-1,0)),OFFSET(B136,-1,0),A136)))))","v":"S"},{"$f":"IF(OR(C136=\"S\",C136=0),0,IF(ISERROR(K136),J136,SMALL(J136:K136,1)))","v":0},{"$f":"IF($C136=1,OFFSET(E136,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E136,-1,0))),OFFSET(E136,-1,0))","v":1},{"$f":"IF($C136=1,0,IF($C136=2,OFFSET(F136,-1,0)+1,OFFSET(F136,-1,0)))","v":10},{"$f":"IF(AND($C136<=2,$C136<>0),0,IF($C136=3,OFFSET(G136,-1,0)+1,OFFSET(G136,-1,0)))","v":1},{"$f":"IF(AND($C136<=3,$C136<>0),0,IF($C136=4,OFFSET(H136,-1,0)+1,OFFSET(H136,-1,0)))","v":0},{"$f":"IF(AND($C136<=4,$C136<>0),0,IF(AND($C136=\"S\",$X136>0),OFFSET(I136,-1,0)+1,OFFSET(I136,-1,0)))","v":0},0,{"$f":"IF(OR($C136=\"S\",$C136=0),0,MATCH(OFFSET($D136,0,$C136)+IF($C136<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E136)),OFFSET($D136,1,$C136,ROW($C$181)-ROW($C136)),0))","v":0},{"$f":"IF(OR($X136>0,$C136=1,$C136=2,$C136=3,$C136=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C136=1)+4*(C136=2)+8*(C136=3)+16*(C136=4)+32*(C136=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C136=0,$L136=\"\"),\"-\",CONCATENATE(E136&\".\",IF(AND($A$5>=2,$C136>=2),F136&\".\",\"\"),IF(AND($A$5>=3,$C136>=3),G136&\".\",\"\"),IF(AND($A$5>=4,$C136>=4),H136&\".\",\"\"),IF($C136=\"S\",I136&\".\",\"\")))","v":"-"},"SINAPI","89561",{"$f":"IF($C136=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T136)-ROW(T$15),0)","v":1},0,"BDI 1",{"$f":"IF($C136=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH136),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C136=\"S\",VTOTAL1,IF($C136=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C136=\"S\",$X136>0),IF(ISBLANK($Y136),\"RA\",LEFT($Y136,2)),\"\")","v":""},{"$f":"IF($C136=\"S\",IF($Z136=\"CP\",$X136,IF($Z136=\"RA\",(($X136)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C136=\"S\",IF($Z136=\"OU\",ROUND($X136,2),0),SomaAgrup)","v":0},{"$f":"IF($N136=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C136=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X136<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG136<>\"\",$AG136>0,ORÇAMENTO.CustoUnitario>$AG136),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN136)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C136<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD136,-1,0))+IF($C136<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E136,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C136=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 89561"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C136<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE136,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE136,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH136),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C137=1,OFFSET(E137,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E137,-1,0))),OFFSET(E137,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C137=\"S\",$C137=0),0,MATCH(OFFSET($D137,0,$C137)+IF($C137<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E137)),OFFSET($D137,1,$C137,ROW($C$181)-ROW($C137)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94692",{"$f":"IF($C137=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T137)-ROW(T$15),0)","v":7},0,"BDI 1",0,0,"RA","",{"$f":"IF($C137=\"S\",IF($Z137=\"CP\",$X137,IF($Z137=\"RA\",(($X137)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C137<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD137,-1,0))+IF($C137<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E137,-1,0)))),\"\")","v":""},"SINAPI 94692","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C138=1,OFFSET(E138,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E138,-1,0))),OFFSET(E138,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C138=\"S\",$C138=0),0,MATCH(OFFSET($D138,0,$C138)+IF($C138<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E138)),OFFSET($D138,1,$C138,ROW($C$181)-ROW($C138)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94694",{"$f":"IF($C138=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T138)-ROW(T$15),0)","v":1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C138=\"S\",IF($Z138=\"CP\",$X138,IF($Z138=\"RA\",(($X138)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C138<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD138,-1,0))+IF($C138<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E138,-1,0)))),\"\")","v":""},"SINAPI 94694","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C139=1,OFFSET(E139,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E139,-1,0))),OFFSET(E139,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C139=\"S\",$C139=0),0,MATCH(OFFSET($D139,0,$C139)+IF($C139<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E139)),OFFSET($D139,1,$C139,ROW($C$181)-ROW($C139)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94696",{"$f":"IF($C139=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T139)-ROW(T$15),0)","v":1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C139=\"S\",IF($Z139=\"CP\",$X139,IF($Z139=\"RA\",(($X139)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C139<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD139,-1,0))+IF($C139<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E139,-1,0)))),\"\")","v":""},"SINAPI 94696","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C140=1,OFFSET(E140,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E140,-1,0))),OFFSET(E140,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C140=\"S\",$C140=0),0,MATCH(OFFSET($D140,0,$C140)+IF($C140<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E140)),OFFSET($D140,1,$C140,ROW($C$181)-ROW($C140)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94697",{"$f":"IF($C140=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T140)-ROW(T$15),0)","v":3},0,"BDI 1",0,0,"RA","",{"$f":"IF($C140=\"S\",IF($Z140=\"CP\",$X140,IF($Z140=\"RA\",(($X140)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C140<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD140,-1,0))+IF($C140<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E140,-1,0)))),\"\")","v":""},"SINAPI 94697","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C141=1,OFFSET(E141,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E141,-1,0))),OFFSET(E141,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C141=\"S\",$C141=0),0,MATCH(OFFSET($D141,0,$C141)+IF($C141<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E141)),OFFSET($D141,1,$C141,ROW($C$181)-ROW($C141)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94676",{"$f":"IF($C141=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T141)-ROW(T$15),0)","v":14},0,"BDI 1",0,0,"RA","",{"$f":"IF($C141=\"S\",IF($Z141=\"CP\",$X141,IF($Z141=\"RA\",(($X141)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C141<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD141,-1,0))+IF($C141<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E141,-1,0)))),\"\")","v":""},"SINAPI 94676","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C142=1,OFFSET(E142,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E142,-1,0))),OFFSET(E142,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C142=\"S\",$C142=0),0,MATCH(OFFSET($D142,0,$C142)+IF($C142<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E142)),OFFSET($D142,1,$C142,ROW($C$181)-ROW($C142)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94678",{"$f":"IF($C142=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T142)-ROW(T$15),0)","v":1},0,"BDI 1",0,0,"RA","",{"$f":"IF($C142=\"S\",IF($Z142=\"CP\",$X142,IF($Z142=\"RA\",(($X142)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C142<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD142,-1,0))+IF($C142<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E142,-1,0)))),\"\")","v":""},"SINAPI 94678","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C143=1,OFFSET(E143,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E143,-1,0))),OFFSET(E143,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C143=\"S\",$C143=0),0,MATCH(OFFSET($D143,0,$C143)+IF($C143<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E143)),OFFSET($D143,1,$C143,ROW($C$181)-ROW($C143)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94680",{"$f":"IF($C143=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T143)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C143=\"S\",IF($Z143=\"CP\",$X143,IF($Z143=\"RA\",(($X143)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C143<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD143,-1,0))+IF($C143<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E143,-1,0)))),\"\")","v":""},"SINAPI 94680","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C144=1,OFFSET(E144,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E144,-1,0))),OFFSET(E144,-1,0))","v":1},10,1,0,0,{"$f":"IF(OR($C144=\"S\",$C144=0),0,MATCH(0,OFFSET($D144,1,$C144,ROW($C$181)-ROW($C144)),0))","v":0},{"$f":"IF(OR($C144=\"S\",$C144=0),0,MATCH(OFFSET($D144,0,$C144)+IF($C144<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E144)),OFFSET($D144,1,$C144,ROW($C$181)-ROW($C144)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94682",{"$f":"IF($C144=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T144)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C144=\"S\",IF($Z144=\"CP\",$X144,IF($Z144=\"RA\",(($X144)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C144<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD144,-1,0))+IF($C144<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E144,-1,0)))),\"\")","v":""},"SINAPI 94682","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C145=1,OFFSET(E145,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E145,-1,0))),OFFSET(E145,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C145=\"S\",$C145=0),0,MATCH(OFFSET($D145,0,$C145)+IF($C145<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E145)),OFFSET($D145,1,$C145,ROW($C$181)-ROW($C145)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94684",{"$f":"IF($C145=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T145)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C145=\"S\",IF($Z145=\"CP\",$X145,IF($Z145=\"RA\",(($X145)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C145<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD145,-1,0))+IF($C145<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E145,-1,0)))),\"\")","v":""},"SINAPI 94684","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C146=1,OFFSET(E146,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E146,-1,0))),OFFSET(E146,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C146=\"S\",$C146=0),0,MATCH(OFFSET($D146,0,$C146)+IF($C146<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E146)),OFFSET($D146,1,$C146,ROW($C$181)-ROW($C146)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94686",{"$f":"IF($C146=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T146)-ROW(T$15),0)","v":8},0,"BDI 1",0,0,"RA","",{"$f":"IF($C146=\"S\",IF($Z146=\"CP\",$X146,IF($Z146=\"RA\",(($X146)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C146<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD146,-1,0))+IF($C146<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E146,-1,0)))),\"\")","v":""},"SINAPI 94686","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C147=1,OFFSET(E147,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E147,-1,0))),OFFSET(E147,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C147=\"S\",$C147=0),0,MATCH(OFFSET($D147,0,$C147)+IF($C147<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E147)),OFFSET($D147,1,$C147,ROW($C$181)-ROW($C147)),0))","v":0},"","Serviço","Serviço","-","SINAPI","96695",{"$f":"IF($C147=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T147)-ROW(T$15),0)","v":8},0,"BDI 1",0,0,"RA","",{"$f":"IF($C147=\"S\",IF($Z147=\"CP\",$X147,IF($Z147=\"RA\",(($X147)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C147<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD147,-1,0))+IF($C147<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E147,-1,0)))),\"\")","v":""},"SINAPI 96695","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C148=1,OFFSET(E148,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E148,-1,0))),OFFSET(E148,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C148=\"S\",$C148=0),0,MATCH(OFFSET($D148,0,$C148)+IF($C148<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E148)),OFFSET($D148,1,$C148,ROW($C$181)-ROW($C148)),0))","v":0},"","Serviço","Serviço","-","Composição","17",{"$f":"IF($C148=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T148)-ROW(T$15),0)","v":1},{"$f":"AG148","v":0},"BDI 1",0,0,"RA","",{"$f":"IF($C148=\"S\",IF($Z148=\"CP\",$X148,IF($Z148=\"RA\",(($X148)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C148<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD148,-1,0))+IF($C148<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E148,-1,0)))),\"\")","v":""},"Composição 17","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C149=1,OFFSET(E149,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E149,-1,0))),OFFSET(E149,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C149=\"S\",$C149=0),0,MATCH(OFFSET($D149,0,$C149)+IF($C149<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E149)),OFFSET($D149,1,$C149,ROW($C$181)-ROW($C149)),0))","v":0},"","Serviço","Serviço","-","Composição","18",{"$f":"IF($C149=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T149)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C149=\"S\",IF($Z149=\"CP\",$X149,IF($Z149=\"RA\",(($X149)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C149<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD149,-1,0))+IF($C149<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E149,-1,0)))),\"\")","v":""},"Composição 18","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C150=1,OFFSET(E150,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E150,-1,0))),OFFSET(E150,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C150=\"S\",$C150=0),0,MATCH(OFFSET($D150,0,$C150)+IF($C150<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E150)),OFFSET($D150,1,$C150,ROW($C$181)-ROW($C150)),0))","v":0},"","Serviço","Serviço","-","SINAPI","89498",{"$f":"IF($C150=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T150)-ROW(T$15),0)","v":1},{"$f":"AG150","v":0},"BDI 1",0,0,"RA","",{"$f":"IF($C150=\"S\",IF($Z150=\"CP\",$X150,IF($Z150=\"RA\",(($X150)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C150<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD150,-1,0))+IF($C150<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E150,-1,0)))),\"\")","v":""},"SINAPI 89498","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C151=1,OFFSET(E151,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E151,-1,0))),OFFSET(E151,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C151=\"S\",$C151=0),0,MATCH(OFFSET($D151,0,$C151)+IF($C151<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E151)),OFFSET($D151,1,$C151,ROW($C$181)-ROW($C151)),0))","v":0},"","Serviço","Serviço","-","SINAPI","89515",{"$f":"IF($C151=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T151)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C151=\"S\",IF($Z151=\"CP\",$X151,IF($Z151=\"RA\",(($X151)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C151<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD151,-1,0))+IF($C151<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E151,-1,0)))),\"\")","v":""},"SINAPI 89515","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C152=1,OFFSET(E152,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E152,-1,0))),OFFSET(E152,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C152=\"S\",$C152=0),0,MATCH(OFFSET($D152,0,$C152)+IF($C152<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E152)),OFFSET($D152,1,$C152,ROW($C$181)-ROW($C152)),0))","v":0},"","Serviço","Serviço","-","SINAPI","89570",{"$f":"IF($C152=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T152)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C152=\"S\",IF($Z152=\"CP\",$X152,IF($Z152=\"RA\",(($X152)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C152<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD152,-1,0))+IF($C152<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E152,-1,0)))),\"\")","v":""},"SINAPI 89570","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C153=1,OFFSET(E153,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E153,-1,0))),OFFSET(E153,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C153=\"S\",$C153=0),0,MATCH(OFFSET($D153,0,$C153)+IF($C153<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E153)),OFFSET($D153,1,$C153,ROW($C$181)-ROW($C153)),0))","v":0},"","Serviço","Serviço","-","SINAPI","89595",{"$f":"IF($C153=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T153)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C153=\"S\",IF($Z153=\"CP\",$X153,IF($Z153=\"RA\",(($X153)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C153<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD153,-1,0))+IF($C153<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E153,-1,0)))),\"\")","v":""},"SINAPI 89595","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C154=1,OFFSET(E154,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E154,-1,0))),OFFSET(E154,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C154=\"S\",$C154=0),0,MATCH(OFFSET($D154,0,$C154)+IF($C154<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E154)),OFFSET($D154,1,$C154,ROW($C$181)-ROW($C154)),0))","v":0},"","Serviço","Serviço","-","SINAPI","89610",{"$f":"IF($C154=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T154)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C154=\"S\",IF($Z154=\"CP\",$X154,IF($Z154=\"RA\",(($X154)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C154<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD154,-1,0))+IF($C154<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E154,-1,0)))),\"\")","v":""},"SINAPI 89610","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C155=1,OFFSET(E155,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E155,-1,0))),OFFSET(E155,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C155=\"S\",$C155=0),0,MATCH(OFFSET($D155,0,$C155)+IF($C155<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E155)),OFFSET($D155,1,$C155,ROW($C$181)-ROW($C155)),0))","v":0},"","Serviço","Serviço","-","SINAPI","89613",{"$f":"IF($C155=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T155)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C155=\"S\",IF($Z155=\"CP\",$X155,IF($Z155=\"RA\",(($X155)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C155<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD155,-1,0))+IF($C155<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E155,-1,0)))),\"\")","v":""},"SINAPI 89613","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C156=1,OFFSET(E156,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E156,-1,0))),OFFSET(E156,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C156=\"S\",$C156=0),0,MATCH(OFFSET($D156,0,$C156)+IF($C156<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E156)),OFFSET($D156,1,$C156,ROW($C$181)-ROW($C156)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94497",{"$f":"IF($C156=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T156)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C156=\"S\",IF($Z156=\"CP\",$X156,IF($Z156=\"RA\",(($X156)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C156<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD156,-1,0))+IF($C156<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E156,-1,0)))),\"\")","v":""},"SINAPI 94497","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C157=1,OFFSET(E157,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E157,-1,0))),OFFSET(E157,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C157=\"S\",$C157=0),0,MATCH(OFFSET($D157,0,$C157)+IF($C157<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E157)),OFFSET($D157,1,$C157,ROW($C$181)-ROW($C157)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94501",{"$f":"IF($C157=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T157)-ROW(T$15),0)","v":4},0,"BDI 1",0,0,"RA","",{"$f":"IF($C157=\"S\",IF($Z157=\"CP\",$X157,IF($Z157=\"RA\",(($X157)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C157<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD157,-1,0))+IF($C157<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E157,-1,0)))),\"\")","v":""},"SINAPI 94501","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C158=1,OFFSET(E158,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E158,-1,0))),OFFSET(E158,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C158=\"S\",$C158=0),0,MATCH(OFFSET($D158,0,$C158)+IF($C158<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E158)),OFFSET($D158,1,$C158,ROW($C$181)-ROW($C158)),0))","v":0},"","Serviço","Serviço","-","SINAPI","99631",{"$f":"IF($C158=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T158)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C158=\"S\",IF($Z158=\"CP\",$X158,IF($Z158=\"RA\",(($X158)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C158<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD158,-1,0))+IF($C158<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E158,-1,0)))),\"\")","v":""},"SINAPI 99631","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C159=1,OFFSET(E159,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E159,-1,0))),OFFSET(E159,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C159=\"S\",$C159=0),0,MATCH(OFFSET($D159,0,$C159)+IF($C159<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E159)),OFFSET($D159,1,$C159,ROW($C$181)-ROW($C159)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94650",{"$f":"IF($C159=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T159)-ROW(T$15),0)","v":31},0,"BDI 1",0,0,"RA","",{"$f":"IF($C159=\"S\",IF($Z159=\"CP\",$X159,IF($Z159=\"RA\",(($X159)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C159<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD159,-1,0))+IF($C159<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E159,-1,0)))),\"\")","v":""},"SINAPI 94650","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C160=1,OFFSET(E160,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E160,-1,0))),OFFSET(E160,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C160=\"S\",$C160=0),0,MATCH(OFFSET($D160,0,$C160)+IF($C160<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E160)),OFFSET($D160,1,$C160,ROW($C$181)-ROW($C160)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94651",{"$f":"IF($C160=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T160)-ROW(T$15),0)","v":6},0,"BDI 1",0,0,"RA","",{"$f":"IF($C160=\"S\",IF($Z160=\"CP\",$X160,IF($Z160=\"RA\",(($X160)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C160<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD160,-1,0))+IF($C160<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E160,-1,0)))),\"\")","v":""},"SINAPI 94651","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C161=1,OFFSET(E161,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E161,-1,0))),OFFSET(E161,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C161=\"S\",$C161=0),0,MATCH(OFFSET($D161,0,$C161)+IF($C161<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E161)),OFFSET($D161,1,$C161,ROW($C$181)-ROW($C161)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94652",{"$f":"IF($C161=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T161)-ROW(T$15),0)","v":15},0,"BDI 1",0,0,"RA","",{"$f":"IF($C161=\"S\",IF($Z161=\"CP\",$X161,IF($Z161=\"RA\",(($X161)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C161<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD161,-1,0))+IF($C161<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E161,-1,0)))),\"\")","v":""},"SINAPI 94652","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C162=1,OFFSET(E162,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E162,-1,0))),OFFSET(E162,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C162=\"S\",$C162=0),0,MATCH(OFFSET($D162,0,$C162)+IF($C162<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E162)),OFFSET($D162,1,$C162,ROW($C$181)-ROW($C162)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94653",{"$f":"IF($C162=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T162)-ROW(T$15),0)","v":56},0,"BDI 1",0,0,"RA","",{"$f":"IF($C162=\"S\",IF($Z162=\"CP\",$X162,IF($Z162=\"RA\",(($X162)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C162<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD162,-1,0))+IF($C162<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E162,-1,0)))),\"\")","v":""},"SINAPI 94653","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C163=1,OFFSET(E163,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E163,-1,0))),OFFSET(E163,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C163=\"S\",$C163=0),0,MATCH(OFFSET($D163,0,$C163)+IF($C163<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E163)),OFFSET($D163,1,$C163,ROW($C$181)-ROW($C163)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94654",{"$f":"IF($C163=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T163)-ROW(T$15),0)","v":22},0,"BDI 1",0,0,"RA","",{"$f":"IF($C163=\"S\",IF($Z163=\"CP\",$X163,IF($Z163=\"RA\",(($X163)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C163<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD163,-1,0))+IF($C163<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E163,-1,0)))),\"\")","v":""},"SINAPI 94654","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C164=1,OFFSET(E164,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E164,-1,0))),OFFSET(E164,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C164=\"S\",$C164=0),0,MATCH(OFFSET($D164,0,$C164)+IF($C164<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E164)),OFFSET($D164,1,$C164,ROW($C$181)-ROW($C164)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94655",{"$f":"IF($C164=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T164)-ROW(T$15),0)","v":46},0,"BDI 1",0,0,"RA","",{"$f":"IF($C164=\"S\",IF($Z164=\"CP\",$X164,IF($Z164=\"RA\",(($X164)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C164<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD164,-1,0))+IF($C164<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E164,-1,0)))),\"\")","v":""},"SINAPI 94655","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C165=1,OFFSET(E165,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E165,-1,0))),OFFSET(E165,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C165=\"S\",$C165=0),0,MATCH(OFFSET($D165,0,$C165)+IF($C165<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E165)),OFFSET($D165,1,$C165,ROW($C$181)-ROW($C165)),0))","v":0},"","Serviço","Serviço","-","SINAPI","96673",{"$f":"IF($C165=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T165)-ROW(T$15),0)","v":44},0,"BDI 1",0,0,"RA","",{"$f":"IF($C165=\"S\",IF($Z165=\"CP\",$X165,IF($Z165=\"RA\",(($X165)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C165<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD165,-1,0))+IF($C165<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E165,-1,0)))),\"\")","v":""},"SINAPI 96673","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C166=1,OFFSET(E166,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E166,-1,0))),OFFSET(E166,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C166=\"S\",$C166=0),0,MATCH(OFFSET($D166,0,$C166)+IF($C166<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E166)),OFFSET($D166,1,$C166,ROW($C$181)-ROW($C166)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94800",{"$f":"IF($C166=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T166)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C166=\"S\",IF($Z166=\"CP\",$X166,IF($Z166=\"RA\",(($X166)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C166<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD166,-1,0))+IF($C166<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E166,-1,0)))),\"\")","v":""},"SINAPI 94800","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C167=1,OFFSET(E167,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E167,-1,0))),OFFSET(E167,-1,0))","v":1},10,1,0,0,0,{"$f":"IF(OR($C167=\"S\",$C167=0),0,MATCH(OFFSET($D167,0,$C167)+IF($C167<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E167)),OFFSET($D167,1,$C167,ROW($C$181)-ROW($C167)),0))","v":0},"","Serviço","Serviço","-","SINAPI","102137",{"$f":"IF($C167=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T167)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C167=\"S\",IF($Z167=\"CP\",$X167,IF($Z167=\"RA\",(($X167)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C167<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD167,-1,0))+IF($C167<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E167,-1,0)))),\"\")","v":""},"SINAPI 102137","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[3,3,3,5,{"$f":"IF($C168=1,OFFSET(E168,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E168,-1,0))),OFFSET(E168,-1,0))","v":1},10,2,0,0,5,{"$f":"IF(OR($C168=\"S\",$C168=0),0,MATCH(OFFSET($D168,0,$C168)+IF($C168<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E168)),OFFSET($D168,1,$C168,ROW($C$181)-ROW($C168)),0))","v":{"$error":"#N/A"}},"F","Nível 3","Nível 3","1.10.2.","SINAPI",null,"INSTALAÇAO HIDRÁULICA DE INCÊNDIO","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T168)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C168=\"S\",IF($Z168=\"CP\",$X168,IF($Z168=\"RA\",(($X168)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C168<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD168,-1,0))+IF($C168<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E168,-1,0)))),\"\")","v":""},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C169=1,OFFSET(E169,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E169,-1,0))),OFFSET(E169,-1,0))","v":1},10,2,0,0,0,{"$f":"IF(OR($C169=\"S\",$C169=0),0,MATCH(OFFSET($D169,0,$C169)+IF($C169<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E169)),OFFSET($D169,1,$C169,ROW($C$181)-ROW($C169)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92639",{"$f":"IF($C169=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T169)-ROW(T$15),0)","v":2},0,"BDI 1",0,0,"RA","",{"$f":"IF($C169=\"S\",IF($Z169=\"CP\",$X169,IF($Z169=\"RA\",(($X169)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C169<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD169,-1,0))+IF($C169<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E169,-1,0)))),\"\")","v":""},"SINAPI 92639","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",3,"S",0,{"$f":"IF($C170=1,OFFSET(E170,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E170,-1,0))),OFFSET(E170,-1,0))","v":1},10,2,0,0,0,{"$f":"IF(OR($C170=\"S\",$C170=0),0,MATCH(OFFSET($D170,0,$C170)+IF($C170<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E170)),OFFSET($D170,1,$C170,ROW($C$181)-ROW($C170)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92386",{"$f":"IF($C170=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T170)-ROW(T$15),0)","v":3},0,"BDI 1",0,0,"RA","",{"$f":"IF($C170=\"S\",IF($Z170=\"CP\",$X170,IF($Z170=\"RA\",(($X170)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C170<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD170,-1,0))+IF($C170<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E170,-1,0)))),\"\")","v":""},"SINAPI 92386","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C171=\"s\",C171=0),OFFSET(B171,-1,0),C171)","v":3},{"$f":"IF(OFFSET(C171,-1,0)=\"L\",1,IF(OFFSET(C171,-1,0)=1,2,IF(OR(A171=\"s\",A171=0),\"S\",IF(AND(OFFSET(C171,-1,0)=2,A171=4),3,IF(AND(OR(OFFSET(C171,-1,0)=\"s\",OFFSET(C171,-1,0)=0),A171<>\"s\",A171>OFFSET(B171,-1,0)),OFFSET(B171,-1,0),A171)))))","v":"S"},{"$f":"IF(OR(C171=\"S\",C171=0),0,IF(ISERROR(K171),J171,SMALL(J171:K171,1)))","v":0},{"$f":"IF($C171=1,OFFSET(E171,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E171,-1,0))),OFFSET(E171,-1,0))","v":1},{"$f":"IF($C171=1,0,IF($C171=2,OFFSET(F171,-1,0)+1,OFFSET(F171,-1,0)))","v":10},{"$f":"IF(AND($C171<=2,$C171<>0),0,IF($C171=3,OFFSET(G171,-1,0)+1,OFFSET(G171,-1,0)))","v":2},{"$f":"IF(AND($C171<=3,$C171<>0),0,IF($C171=4,OFFSET(H171,-1,0)+1,OFFSET(H171,-1,0)))","v":0},{"$f":"IF(AND($C171<=4,$C171<>0),0,IF(AND($C171=\"S\",$X171>0),OFFSET(I171,-1,0)+1,OFFSET(I171,-1,0)))","v":0},0,{"$f":"IF(OR($C171=\"S\",$C171=0),0,MATCH(OFFSET($D171,0,$C171)+IF($C171<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E171)),OFFSET($D171,1,$C171,ROW($C$181)-ROW($C171)),0))","v":0},{"$f":"IF(OR($X171>0,$C171=1,$C171=2,$C171=3,$C171=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C171=1)+4*(C171=2)+8*(C171=3)+16*(C171=4)+32*(C171=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C171=0,$L171=\"\"),\"-\",CONCATENATE(E171&\".\",IF(AND($A$5>=2,$C171>=2),F171&\".\",\"\"),IF(AND($A$5>=3,$C171>=3),G171&\".\",\"\"),IF(AND($A$5>=4,$C171>=4),H171&\".\",\"\"),IF($C171=\"S\",I171&\".\",\"\")))","v":"-"},"SINAPI","94705",{"$f":"IF($C171=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T171)-ROW(T$15),0)","v":4},0,"BDI 1",{"$f":"IF($C171=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH171),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C171=\"S\",VTOTAL1,IF($C171=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C171=\"S\",$X171>0),IF(ISBLANK($Y171),\"RA\",LEFT($Y171,2)),\"\")","v":""},{"$f":"IF($C171=\"S\",IF($Z171=\"CP\",$X171,IF($Z171=\"RA\",(($X171)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C171=\"S\",IF($Z171=\"OU\",ROUND($X171,2),0),SomaAgrup)","v":0},{"$f":"IF($N171=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C171=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X171<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG171<>\"\",$AG171>0,ORÇAMENTO.CustoUnitario>$AG171),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN171)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C171<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD171,-1,0))+IF($C171<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E171,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C171=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94705"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C171<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE171,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE171,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH171),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C172=1,OFFSET(E172,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E172,-1,0))),OFFSET(E172,-1,0))","v":1},10,2,0,0,0,{"$f":"IF(OR($C172=\"S\",$C172=0),0,MATCH(OFFSET($D172,0,$C172)+IF($C172<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E172)),OFFSET($D172,1,$C172,ROW($C$181)-ROW($C172)),0))","v":0},"","Serviço","Serviço","-","SINAPI","92365",{"$f":"IF($C172=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T172)-ROW(T$15),0)","v":32},0,"BDI 1",0,0,"RA","",{"$f":"IF($C172=\"S\",IF($Z172=\"CP\",$X172,IF($Z172=\"RA\",(($X172)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C172<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD172,-1,0))+IF($C172<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E172,-1,0)))),\"\")","v":""},"SINAPI 92365","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[2,2,2,3,{"$f":"IF($C173=1,OFFSET(E173,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E173,-1,0))),OFFSET(E173,-1,0))","v":1},11,0,0,0,8,{"$f":"IF(OR($C173=\"S\",$C173=0),0,MATCH(OFFSET($D173,0,$C173)+IF($C173<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E173)),OFFSET($D173,1,$C173,ROW($C$181)-ROW($C173)),0))","v":3},"F","Nível 2","Nível 2","1.11.","SINAPI",null,"PINTURA","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T173)-ROW(T$15),0)","v":0},0,"BDI 1",0,0,"RA","",{"$f":"IF($C173=\"S\",IF($Z173=\"CP\",$X173,IF($Z173=\"RA\",(($X173)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C173<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD173,-1,0))+IF($C173<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E173,-1,0)))),\"\")","v":12},false,"(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C174=1,OFFSET(E174,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E174,-1,0))),OFFSET(E174,-1,0))","v":1},11,0,0,0,0,{"$f":"IF(OR($C174=\"S\",$C174=0),0,MATCH(OFFSET($D174,0,$C174)+IF($C174<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E174)),OFFSET($D174,1,$C174,ROW($C$181)-ROW($C174)),0))","v":0},"","Serviço","Serviço","-","SINAPI","88485",{"$f":"IF($C174=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T174)-ROW(T$15),0)","v":822.21},0,"BDI 1",0,0,"RA","",{"$f":"IF($C174=\"S\",IF($Z174=\"CP\",$X174,IF($Z174=\"RA\",(($X174)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C174<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD174,-1,0))+IF($C174<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E174,-1,0)))),\"\")","v":""},"SINAPI 88485","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C175=1,OFFSET(E175,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E175,-1,0))),OFFSET(E175,-1,0))","v":1},11,0,0,0,0,{"$f":"IF(OR($C175=\"S\",$C175=0),0,MATCH(OFFSET($D175,0,$C175)+IF($C175<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E175)),OFFSET($D175,1,$C175,ROW($C$181)-ROW($C175)),0))","v":0},"","Serviço","Serviço","-","SINAPI","88489",{"$f":"IF($C175=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},"-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T175)-ROW(T$15),0)","v":822.21},0,"BDI 1",0,0,"RA","",{"$f":"IF($C175=\"S\",IF($Z175=\"CP\",$X175,IF($Z175=\"RA\",(($X175)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,"",{"$f":"IF(C175<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD175,-1,0))+IF($C175<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E175,-1,0)))),\"\")","v":""},"SINAPI 88489","(abra o arquivo 'Referência 12-2022.xls)",0,0.20349999999999999,null,null,null,null,0,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":2},{"$f":"IF(OR(C176=\"s\",C176=0),OFFSET(B176,-1,0),C176)","v":2},{"$f":"IF(OFFSET(C176,-1,0)=\"L\",1,IF(OFFSET(C176,-1,0)=1,2,IF(OR(A176=\"s\",A176=0),\"S\",IF(AND(OFFSET(C176,-1,0)=2,A176=4),3,IF(AND(OR(OFFSET(C176,-1,0)=\"s\",OFFSET(C176,-1,0)=0),A176<>\"s\",A176>OFFSET(B176,-1,0)),OFFSET(B176,-1,0),A176)))))","v":2},{"$f":"IF(OR(C176=\"S\",C176=0),0,IF(ISERROR(K176),J176,SMALL(J176:K176,1)))","v":3},{"$f":"IF($C176=1,OFFSET(E176,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E176,-1,0))),OFFSET(E176,-1,0))","v":1},{"$f":"IF($C176=1,0,IF($C176=2,OFFSET(F176,-1,0)+1,OFFSET(F176,-1,0)))","v":12},{"$f":"IF(AND($C176<=2,$C176<>0),0,IF($C176=3,OFFSET(G176,-1,0)+1,OFFSET(G176,-1,0)))","v":0},{"$f":"IF(AND($C176<=3,$C176<>0),0,IF($C176=4,OFFSET(H176,-1,0)+1,OFFSET(H176,-1,0)))","v":0},{"$f":"IF(AND($C176<=4,$C176<>0),0,IF(AND($C176=\"S\",$X176>0),OFFSET(I176,-1,0)+1,OFFSET(I176,-1,0)))","v":0},5,{"$f":"IF(OR($C176=\"S\",$C176=0),0,MATCH(OFFSET($D176,0,$C176)+IF($C176<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E176)),OFFSET($D176,1,$C176,ROW($C$181)-ROW($C176)),0))","v":3},{"$f":"IF(OR($X176>0,$C176=1,$C176=2,$C176=3,$C176=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C176=1)+4*(C176=2)+8*(C176=3)+16*(C176=4)+32*(C176=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$f":"IF(OR($C176=0,$L176=\"\"),\"-\",CONCATENATE(E176&\".\",IF(AND($A$5>=2,$C176>=2),F176&\".\",\"\"),IF(AND($A$5>=3,$C176>=3),G176&\".\",\"\"),IF(AND($A$5>=4,$C176>=4),H176&\".\",\"\"),IF($C176=\"S\",I176&\".\",\"\")))","v":"1.12."},"SINAPI",null,"PAVIMENTAÇÃO EXTERNA",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T176)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C176=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH176),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C176=\"S\",VTOTAL1,IF($C176=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C176=\"S\",$X176>0),IF(ISBLANK($Y176),\"RA\",LEFT($Y176,2)),\"\")","v":""},{"$f":"IF($C176=\"S\",IF($Z176=\"CP\",$X176,IF($Z176=\"RA\",(($X176)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C176=\"S\",IF($Z176=\"OU\",ROUND($X176,2),0),SomaAgrup)","v":0},{"$f":"IF($N176=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C176=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X176<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG176<>\"\",$AG176>0,ORÇAMENTO.CustoUnitario>$AG176),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN176)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C176<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD176,-1,0))+IF($C176<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E176,-1,0)))),\"\")","v":13},{"$f":"IF(AND($C176=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C176<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE176,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE176,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH176),2)","v":0}]
[{"$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":"S"},{"$f":"IF(OR(C177=\"s\",C177=0),OFFSET(B177,-1,0),C177)","v":2},{"$f":"IF(OFFSET(C177,-1,0)=\"L\",1,IF(OFFSET(C177,-1,0)=1,2,IF(OR(A177=\"s\",A177=0),\"S\",IF(AND(OFFSET(C177,-1,0)=2,A177=4),3,IF(AND(OR(OFFSET(C177,-1,0)=\"s\",OFFSET(C177,-1,0)=0),A177<>\"s\",A177>OFFSET(B177,-1,0)),OFFSET(B177,-1,0),A177)))))","v":"S"},{"$f":"IF(OR(C177=\"S\",C177=0),0,IF(ISERROR(K177),J177,SMALL(J177:K177,1)))","v":0},{"$f":"IF($C177=1,OFFSET(E177,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E177,-1,0))),OFFSET(E177,-1,0))","v":1},{"$f":"IF($C177=1,0,IF($C177=2,OFFSET(F177,-1,0)+1,OFFSET(F177,-1,0)))","v":12},{"$f":"IF(AND($C177<=2,$C177<>0),0,IF($C177=3,OFFSET(G177,-1,0)+1,OFFSET(G177,-1,0)))","v":0},{"$f":"IF(AND($C177<=3,$C177<>0),0,IF($C177=4,OFFSET(H177,-1,0)+1,OFFSET(H177,-1,0)))","v":0},{"$f":"IF(AND($C177<=4,$C177<>0),0,IF(AND($C177=\"S\",$X177>0),OFFSET(I177,-1,0)+1,OFFSET(I177,-1,0)))","v":0},0,{"$f":"IF(OR($C177=\"S\",$C177=0),0,MATCH(OFFSET($D177,0,$C177)+IF($C177<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E177)),OFFSET($D177,1,$C177,ROW($C$181)-ROW($C177)),0))","v":0},{"$f":"IF(OR($X177>0,$C177=1,$C177=2,$C177=3,$C177=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C177=1)+4*(C177=2)+8*(C177=3)+16*(C177=4)+32*(C177=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C177=0,$L177=\"\"),\"-\",CONCATENATE(E177&\".\",IF(AND($A$5>=2,$C177>=2),F177&\".\",\"\"),IF(AND($A$5>=3,$C177>=3),G177&\".\",\"\"),IF(AND($A$5>=4,$C177>=4),H177&\".\",\"\"),IF($C177=\"S\",I177&\".\",\"\")))","v":"-"},"SINAPI","96624",{"$f":"IF($C177=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T177)-ROW(T$15),0)","v":7.9},0,"BDI 1",{"$f":"IF($C177=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH177),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C177=\"S\",VTOTAL1,IF($C177=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C177=\"S\",$X177>0),IF(ISBLANK($Y177),\"RA\",LEFT($Y177,2)),\"\")","v":""},{"$f":"IF($C177=\"S\",IF($Z177=\"CP\",$X177,IF($Z177=\"RA\",(($X177)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C177=\"S\",IF($Z177=\"OU\",ROUND($X177,2),0),SomaAgrup)","v":0},{"$f":"IF($N177=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C177=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X177<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG177<>\"\",$AG177>0,ORÇAMENTO.CustoUnitario>$AG177),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN177)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C177<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD177,-1,0))+IF($C177<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E177,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C177=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96624"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C177<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE177,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE177,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.20349999999999999},null,null,null,null,0,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH177),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C178=1,OFFSET(E178,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E178,-1,0))),OFFSET(E178,-1,0))","v":1},12,0,0,0,0,{"$f":"IF(OR($C178=\"S\",$C178=0),0,MATCH(OFFSET($D178,0,$C178)+IF($C178<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E178)),OFFSET($D178,1,$C178,ROW($C$181)-ROW($C178)),0))","v":0},"","Serviço","Serviço","-","SINAPI","94994",{"$f":"IF($C178=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T178)-ROW(T$15),0)","v":79.05},0,"BDI 1",{"$f":"IF($C178=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH178),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},0,"RA","",{"$f":"IF($C178=\"S\",IF($Z178=\"CP\",$X178,IF($Z178=\"RA\",(($X178)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,{"$f":"IF($N178=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C178=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X178<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG178<>\"\",$AG178>0,ORÇAMENTO.CustoUnitario>$AG178),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN178)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C178<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD178,-1,0))+IF($C178<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E178,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C178=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94994"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C178<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE178,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE178,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.20349999999999999,null,null,null,null,0,0]
[2,{"$f":"IF(OR(C179=\"s\",C179=0),OFFSET(B179,-1,0),C179)","v":2},{"$f":"IF(OFFSET(C179,-1,0)=\"L\",1,IF(OFFSET(C179,-1,0)=1,2,IF(OR(A179=\"s\",A179=0),\"S\",IF(AND(OFFSET(C179,-1,0)=2,A179=4),3,IF(AND(OR(OFFSET(C179,-1,0)=\"s\",OFFSET(C179,-1,0)=0),A179<>\"s\",A179>OFFSET(B179,-1,0)),OFFSET(B179,-1,0),A179)))))","v":2},{"$f":"IF(OR(C179=\"S\",C179=0),0,IF(ISERROR(K179),J179,SMALL(J179:K179,1)))","v":2},{"$f":"IF($C179=1,OFFSET(E179,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E179,-1,0))),OFFSET(E179,-1,0))","v":1},{"$f":"IF($C179=1,0,IF($C179=2,OFFSET(F179,-1,0)+1,OFFSET(F179,-1,0)))","v":13},{"$f":"IF(AND($C179<=2,$C179<>0),0,IF($C179=3,OFFSET(G179,-1,0)+1,OFFSET(G179,-1,0)))","v":0},{"$f":"IF(AND($C179<=3,$C179<>0),0,IF($C179=4,OFFSET(H179,-1,0)+1,OFFSET(H179,-1,0)))","v":0},{"$f":"IF(AND($C179<=4,$C179<>0),0,IF(AND($C179=\"S\",$X179>0),OFFSET(I179,-1,0)+1,OFFSET(I179,-1,0)))","v":0},2,{"$f":"IF(OR($C179=\"S\",$C179=0),0,MATCH(OFFSET($D179,0,$C179)+IF($C179<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E179)),OFFSET($D179,1,$C179,ROW($C$181)-ROW($C179)),0))","v":{"$error":"#N/A"}},{"$f":"IF(OR($X179>0,$C179=1,$C179=2,$C179=3,$C179=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C179=1)+4*(C179=2)+8*(C179=3)+16*(C179=4)+32*(C179=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$f":"IF(OR($C179=0,$L179=\"\"),\"-\",CONCATENATE(E179&\".\",IF(AND($A$5>=2,$C179>=2),F179&\".\",\"\"),IF(AND($A$5>=3,$C179>=3),G179&\".\",\"\"),IF(AND($A$5>=4,$C179>=4),H179&\".\",\"\"),IF($C179=\"S\",I179&\".\",\"\")))","v":"1.13."},"SINAPI",null,"SERVIÇOS FINAIS",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T179)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C179=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH179),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},0,"RA",{"$f":"IF(AND($C179=\"S\",$X179>0),IF(ISBLANK($Y179),\"RA\",LEFT($Y179,2)),\"\")","v":""},{"$f":"IF($C179=\"S\",IF($Z179=\"CP\",$X179,IF($Z179=\"RA\",(($X179)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,{"$f":"IF($N179=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C179=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X179<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG179<>\"\",$AG179>0,ORÇAMENTO.CustoUnitario>$AG179),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN179)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C179<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD179,-1,0))+IF($C179<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E179,-1,0)))),\"\")","v":14},{"$f":"IF(AND($C179=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C179<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE179,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE179,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.20349999999999999,null,null,null,null,0,0]
["S",2,"S",0,{"$f":"IF($C180=1,OFFSET(E180,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E180,-1,0))),OFFSET(E180,-1,0))","v":1},13,0,0,0,0,{"$f":"IF(OR($C180=\"S\",$C180=0),0,MATCH(OFFSET($D180,0,$C180)+IF($C180<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E180)),OFFSET($D180,1,$C180,ROW($C$181)-ROW($C180)),0))","v":0},"","Serviço","Serviço","-","SINAPI","99811",{"$f":"IF($C180=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T180)-ROW(T$15),0)","v":236.93},0,"BDI 1",{"$f":"IF($C180=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH180),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},0,"RA","",{"$f":"IF($C180=\"S\",IF($Z180=\"CP\",$X180,IF($Z180=\"RA\",(($X180)*QCI!$AA$3),0)),SomaAgrup)","v":0},0,{"$f":"IF($N180=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C180=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X180<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG180<>\"\",$AG180>0,ORÇAMENTO.CustoUnitario>$AG180),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN180)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C180<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD180,-1,0))+IF($C180<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E180,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C180=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 99811"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C180<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE180,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE180,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.20349999999999999,null,null,null,null,{"$f":"$X180","v":0},0]
[-1,null,-1,null,0,0,0,0,0,null,null,"F"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*O regime de Contribuição Previdenciária adotado é SEM DESONERAÇÂO, pois este é o mais adequado para a Administração Pública. *Os encargos sociais para mão-de-obra horista e mesalista atendem ao estabelecido no SINAPI para SC. DEINFRA atualizado pelo índice INCC de 08/2022"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Balneário Camboriú/SC"}]
[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:",{"$f":"Import.RespOrçamento","v":"Rafael Calistro de Borba"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2023-03-09"},null,null,null,"CREA/CAU:","093.243-9"]
[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":189,"n_cols":59,"rows_kept":189,"cut":false,"hidden":false,"merged":[[0,5,0,7],[0,16,0,17],[0,24,0,25],[1,5,1,7],[1,16,1,17],[1,24,1,25],[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]]}
[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 - "},null,null,null,null,null,null,null,null,null,null,"#PUBLICO",null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,null,null,null,"APELIDO DO EMPREENDIMENTO",null,"Nº SICONV",null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR",null,null,null,null,null,null,null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR"]
[null,null,null,null,{"$f":"Import.Apelido","v":"REFORMA RESERVATÓRIO HMRC"},null,{"$f":"Import.SICONV","v":0},null,{"$f":"Import.CR","v":0},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"},null,null,null,null,null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"}]
[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,"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$5,1,0)=\"Definir Manualmente\",\"Manual\",2)))","v":"Manual"},"Empty",null,null,null,null,null,null,null,".","Nº AGRUPADOR DE EVENTOS",".",{"$f":"IF(ACOMPANHAMENTO=\"BM\",0,COUNTIF(M15:M181,0))","v":1},"FRENTES DE OBRA:",null,".","CONSTRUÇÃO + ADM LOCAL 1","ADM LOCAL 2","ADM LOCAL 3","ADM LOCAL 4","ADM LOCAL 5",null,null,null,null,null,".",{"$f":"OFFSET($P$12,0,AB$13)","v":"CONSTRUÇÃO + ADM LOCAL 1"},{"$f":"OFFSET($P$12,0,AC$13)","v":"ADM LOCAL 2"},"ADM LOCAL 3","ADM LOCAL 4","ADM LOCAL 5",0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AM$13)","v":"CONSTRUÇÃO + ADM LOCAL 1"},{"$f":"OFFSET($P$12,0,AN$13)","v":"ADM LOCAL 2"},"ADM LOCAL 3","ADM LOCAL 4","ADM LOCAL 5",0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AX$13)","v":"CONSTRUÇÃO + ADM LOCAL 1"},{"$f":"OFFSET($P$12,0,AY$13)","v":"ADM LOCAL 2"},"ADM LOCAL 3","ADM LOCAL 4","ADM LOCAL 5",0,0,0,0,0]
["AUTOEVENTO","Empty",null,"Nível","Item","Descrição","Unidade","Quantidade","Memória de Cálculo",null,"Nº",null,"# Evento","Agrupador de Eventos",{"$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$15)&\".\"))","v":0},{"$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$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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":0},{"$f":"IF($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":"<-- defina o número do agrupador"},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\",$M14<>1)),ROUND(OFFSET($P14,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AB14)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AC$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AC14)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AD$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AD14)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AE$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AE14)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AF$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AF14)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AG$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AG14)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AH$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AH14)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AI$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AI14)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AJ$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AJ14)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AK$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AK14)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[null,{"$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"},{"$f":"Import.DescLote","v":"R. Angelina, s/n - Municípios, Balneário Camboriú"},null,null,null,null,null,null,".",{"$f":"IF(AUTOEVENTO=\"MANUAL\",0,1)","v":0},"TOTAL FINANC. POR FRENTE (R$):",{"$f":"OFFSET($AA$15,0,O$13)","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET($AA$15,0,Q$13)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(OFFSET(AB$15,1,0):AB$181),2)","v":0},{"$f":"SUM(OFFSET(AC$15,1,0):AC$181)","v":0},{"$f":"SUM(OFFSET(AD$15,1,0):AD$181)","v":0},{"$f":"SUM(OFFSET(AE$15,1,0):AE$181)","v":0},{"$f":"SUM(OFFSET(AF$15,1,0):AF$181)","v":0},{"$f":"SUM(OFFSET(AG$15,1,0):AG$181)","v":0},{"$f":"SUM(OFFSET(AH$15,1,0):AH$181)","v":0},{"$f":"SUM(OFFSET(AI$15,1,0):AI$181)","v":0},{"$f":"SUM(OFFSET(AJ$15,1,0):AJ$181)","v":0},{"$f":"SUM(OFFSET(AK$15,1,0):AK$181)","v":0},null,{"$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$15)&\".\"))","v":0},{"$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$15),0)","v":"REFORMA DE EDIFICAÇÃO"},{"$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\",$M16<>1)),ROUND(OFFSET($P16,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AB16)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AC$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AC16)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AD$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AD16)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AE$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AE16)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AF$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AF16)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AG$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AG16)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AH$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AH16)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AI$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AI16)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AJ$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AJ16)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AK$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AK16)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0}]
[0,{"$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\",$M17<>1)),ROUND(OFFSET($P17,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AB17)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AC$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AC17)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AD$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AD17)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AE$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AE17)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AF$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AF17)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AG$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AG17)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AH$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AH17)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AI$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AI17)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AJ$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AJ17)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AK$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AK17)-ROW(AK$15),0),0)","v":0},null,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D18)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E18)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F18)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D18<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G18)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":3},"2,00 x 1,50 m",null,"2.SERVIÇOS INICIAIS",".",{"$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 / DEMOLIÇÕES"},null,null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D18=\"Serviço\",AB$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AB18)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AC$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AC18)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AD$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AD18)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AE$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AE18)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AF$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AF18)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AG$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AG18)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AH$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AH18)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AI$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AI18)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AJ$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AJ18)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AK$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AK18)-ROW(AK$15),0),0)","v":0},null,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D19)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E19)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F19)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D19<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G19)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":79.8},"42,00m x h 1,90= 84,00 (substituição do existente no local)",null,"2.SERVIÇOS INICIAIS",".",{"$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 / DEMOLIÇÕES"},null,null,79.8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D19=\"Serviço\",AB$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AB19)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AC$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AC19)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AD$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AD19)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AE$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AE19)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AF$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AF19)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AG$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AG19)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AH$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AH19)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AI$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AI19)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AJ$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AJ19)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AK$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AK19)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000}]
[1,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D20)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E20)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F20)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D20<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G20)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":5},"De acordo com Projeto Arquitetônico",null,"1.Administração Local",".",{"$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":1},{"$f":"IF($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":"Administração Local"},null,null,1,1,1,1,1,null,null,null,null,null,null,{"$f":"IF(AND($D20=\"Serviço\",AB$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AB20)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AC$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AC20)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AD$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AD20)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AE$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AE20)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AF$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AF20)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AG$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AG20)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AH$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AH20)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AI$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AI20)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AJ$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AJ20)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AK$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AK20)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B21)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C21)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D21)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E21)-ROW(E$15),0)","v":"1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F21)-ROW(F$15),0)","v":"DEMOLIÇÕES E RETIRADAS - CASA DE BOMBAS"},{"$f":"IF($D21<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G21)-ROW(G$15),0))","v":""},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D21=\"Serviço\",AB$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AB21)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AC$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AC21)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AD$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AD21)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AE$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AE21)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AF$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AF21)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AG$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AG21)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AH$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AH21)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AI$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AI21)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AJ$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AJ21)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AK$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AK21)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[5,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D22)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E22)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F22)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D22<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G22)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":1},"relocação direto para o pav. nível 21,00 m da Torre do Reservatório",null,"5.ALVENARIA E ACABAMENTOS",".",{"$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":5},{"$f":"IF($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":"ALVENARIA E ACABAMENTOS"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D22=\"Serviço\",AB$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AB22)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AC$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AC22)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AD$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AD22)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AE$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AE22)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AF$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AF22)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AG$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AG22)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AH$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AH22)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AI$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AI22)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AJ$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AJ22)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AK$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AK22)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000}]
[2,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B23)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C23)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D23)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E23)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F23)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":2.4},"Casa de bombas 1 und - 4,00 x 0,60",null,"2.SERVIÇOS INICIAIS",".",{"$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":2},{"$f":"IF($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":"SERVIÇOS INICIAIS / DEMOLIÇÕES"},null,null,2.4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D23=\"Serviço\",AB$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AB23)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AC$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AC23)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AD$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AD23)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AE$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AE23)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AF$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AF23)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AG$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AG23)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AH$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AH23)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AI$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AI23)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AJ$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AJ23)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AK$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AK23)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K24<>\"\",MIN(VALUE(LEFT(K24,FIND(\".\",K24)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B24>AUTOEVENTO,$B24=\"S\",$B24=0),SUBSTITUTE(OFFSET($A24,-1,0),IF($D24=\"Serviço\",\".\",\"\"),\"\"),ROW(A24)-ROW($A$15)&\".\"))","v":2},{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D24)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E24)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F24)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D24<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G24)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":84},"42,00m x h 2,00= 84,00",null,"2.SERVIÇOS INICIAIS",".",{"$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":2},{"$f":"IF($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":"SERVIÇOS INICIAIS / DEMOLIÇÕES"},null,null,84,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D24=\"Serviço\",AB$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AB24)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AC$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AC24)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AD$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AD24)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AE$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AE24)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AF$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AF24)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AG$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AG24)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AH$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AH24)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AI$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AI24)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AJ$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AJ24)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AK$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AK24)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000}]
[0,{"$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$15),0)","v":"SUPERESTRUTURA - TORRE DO RESERVATÓRIO"},{"$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\",$M25<>1)),ROUND(OFFSET($P25,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AB25)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AC$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AC25)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AD$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AD25)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AE$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AE25)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AF$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AF25)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AG$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AG25)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AH$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AH25)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AI$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AI25)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AJ$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AJ25)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AK$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AK25)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B26)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C26)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D26)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E26)-ROW(E$15),0)","v":"1.3.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F26)-ROW(F$15),0)","v":"PILARES - NÍVEL 6,60 M AO 16,20 M"},{"$f":"IF($D26<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G26)-ROW(G$15),0))","v":""},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D26=\"Serviço\",AB$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AB26)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AC$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AC26)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AD$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AD26)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AE$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AE26)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AF$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AF26)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AG$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AG26)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AH$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AH26)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AI$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AI26)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AJ$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AJ26)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AK$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AK26)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D27)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E27)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F27)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D27<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G27)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":138.24},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,138.24,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D27=\"Serviço\",AB$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AB27)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AC$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AC27)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AD$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AD27)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AE$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AE27)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AF$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AF27)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AG$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AG27)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AH$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AH27)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AI$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AI27)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AJ$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AJ27)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AK$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AK27)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B28)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C28)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D28)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E28)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F28)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":548.20000000000005},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,548.20000000000005,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D28=\"Serviço\",AB$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AB28)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AC$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AC28)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AD$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AD28)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AE$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AE28)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AF$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AF28)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AG$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AG28)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AH$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AH28)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AI$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AI28)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AJ$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AJ28)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AK$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AK28)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B29)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C29)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D29)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E29)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F29)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":627.5},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,627.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D29=\"Serviço\",AB$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AB29)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AC$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AC29)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AD$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AD29)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AE$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AE29)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AF$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AF29)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AG$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AG29)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AH$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AH29)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AI$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AI29)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AJ$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AJ29)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AK$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AK29)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K30<>\"\",MIN(VALUE(LEFT(K30,FIND(\".\",K30)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B30>AUTOEVENTO,$B30=\"S\",$B30=0),SUBSTITUTE(OFFSET($A30,-1,0),IF($D30=\"Serviço\",\".\",\"\"),\"\"),ROW(A30)-ROW($A$15)&\".\"))","v":3},{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D30)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E30)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F30)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D30<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G30)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":393.4},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,393.4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D30=\"Serviço\",AB$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AB30)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AC$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AC30)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AD$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AD30)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AE$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AE30)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AF$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AF30)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AG$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AG30)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AH$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AH30)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AI$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AI30)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AJ$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AJ30)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AK$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AK30)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B31)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C31)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D31)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E31)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F31)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":18.440000000000001},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,18.440000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D31=\"Serviço\",AB$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AB31)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AC$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AC31)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AD$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AD31)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AE$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AE31)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AF$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AF31)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AG$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AG31)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AH$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AH31)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AI$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AI31)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AJ$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AJ31)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AK$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AK31)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B32)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C32)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D32)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E32)-ROW(E$15),0)","v":"1.3.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F32)-ROW(F$15),0)","v":"PILARES - NÍVEL 16,20 M AO 27,60 M"},{"$f":"IF($D32<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G32)-ROW(G$15),0))","v":""},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D32=\"Serviço\",AB$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AB32)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AC$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AC32)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AD$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AD32)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AE$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AE32)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AF$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AF32)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AG$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AG32)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AH$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AH32)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AI$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AI32)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AJ$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AJ32)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AK$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AK32)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D33)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E33)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F33)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D33<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G33)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":164.16},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,164.16,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D33=\"Serviço\",AB$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AB33)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AC$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AC33)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AD$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AD33)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AE$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AE33)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AF$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AF33)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AG$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AG33)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AH$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AH33)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AI$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AI33)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AJ$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AJ33)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AK$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AK33)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D34)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E34)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F34)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D34<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G34)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":621},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,621,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D34=\"Serviço\",AB$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AB34)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AC$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AC34)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AD$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AD34)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AE$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AE34)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AF$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AF34)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AG$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AG34)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AH$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AH34)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AI$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AI34)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AJ$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AJ34)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AK$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AK34)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D35)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E35)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F35)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D35<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G35)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":982.6},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,982.6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D35=\"Serviço\",AB$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AB35)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AC$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AC35)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AD$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AD35)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AE$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AE35)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AF$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AF35)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AG$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AG35)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AH$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AH35)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AI$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AI35)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AJ$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AJ35)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AK$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AK35)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D36)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E36)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F36)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D36<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G36)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":21.88},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,21.88,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D36=\"Serviço\",AB$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AB36)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AC$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AC36)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AD$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AD36)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AE$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AE36)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AF$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AF36)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AG$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AG36)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AH$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AH36)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AI$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AI36)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AJ$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AJ36)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AK$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AK36)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$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$15),0)","v":"1.3.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F37)-ROW(F$15),0)","v":"VIGAS E LAJE MACIÇA - NÍVEL 11,4 M"},{"$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\",$M37<>1)),ROUND(OFFSET($P37,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AB37)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AC$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AC37)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AD$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AD37)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AE$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AE37)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AF$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AF37)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AG$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AG37)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AH$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AH37)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AI$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AI37)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AJ$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AJ37)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AK$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AK37)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K38<>\"\",MIN(VALUE(LEFT(K38,FIND(\".\",K38)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B38>AUTOEVENTO,$B38=\"S\",$B38=0),SUBSTITUTE(OFFSET($A38,-1,0),IF($D38=\"Serviço\",\".\",\"\"),\"\"),ROW(A38)-ROW($A$15)&\".\"))","v":3},{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D38)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E38)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F38)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D38<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G38)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":71.62},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,71.62,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D38=\"Serviço\",AB$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AB38)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AC$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AC38)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AD$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AD38)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AE$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AE38)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AF$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AF38)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AG$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AG38)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AH$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AH38)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AI$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AI38)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AJ$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AJ38)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AK$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AK38)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D39)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E39)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F39)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D39<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G39)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":41.3},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,41.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D39=\"Serviço\",AB$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AB39)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AC$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AC39)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AD$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AD39)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AE$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AE39)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AF$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AF39)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AG$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AG39)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AH$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AH39)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AI$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AI39)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AJ$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AJ39)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AK$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),ROUND(OFFSET($P39,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AK39)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D40)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E40)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F40)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D40<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G40)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":30.2},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,30.2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D40=\"Serviço\",AB$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AB40)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AC$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AC40)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AD$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AD40)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AE$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AE40)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AF$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AF40)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AG$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AG40)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AH$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AH40)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AI$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AI40)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AJ$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AJ40)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AK$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),ROUND(OFFSET($P40,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AK40)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D41)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E41)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F41)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D41<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G41)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":34.799999999999997},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,34.799999999999997,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D41=\"Serviço\",AB$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AB41)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AC$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AC41)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AD$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AD41)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AE$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AE41)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AF$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AF41)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AG$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AG41)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AH$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AH41)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AI$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AI41)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AJ$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AJ41)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AK$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),ROUND(OFFSET($P41,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AK41)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B42)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C42)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D42)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E42)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F42)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":150.80000000000001},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,150.80000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D42=\"Serviço\",AB$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AB42)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AC$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AC42)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AD$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AD42)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AE$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AE42)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AF$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AF42)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AG$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AG42)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AH$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AH42)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AI$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AI42)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AJ$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AJ42)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AK$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),ROUND(OFFSET($P42,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AK42)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D43)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E43)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F43)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D43<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G43)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":217.4},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,217.4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D43=\"Serviço\",AB$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AB43)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AC$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AC43)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AD$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AD43)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AE$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AE43)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AF$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AF43)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AG$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AG43)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AH$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AH43)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AI$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AI43)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AJ$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AJ43)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AK$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),ROUND(OFFSET($P43,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AK43)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D44)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E44)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F44)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D44<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G44)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":396.5},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,396.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D44=\"Serviço\",AB$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AB44)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AC$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AC44)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AD$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AD44)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AE$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AE44)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AF$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AF44)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AG$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AG44)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AH$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AH44)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AI$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AI44)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AJ$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AJ44)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AK$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),ROUND(OFFSET($P44,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AK44)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D45)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E45)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F45)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D45<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G45)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":6.38},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,6.38,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D45=\"Serviço\",AB$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AB45)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AC$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AC45)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AD$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AD45)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AE$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AE45)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AF$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AF45)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AG$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AG45)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AH$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AH45)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AI$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AI45)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AJ$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AJ45)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AK$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),ROUND(OFFSET($P45,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AK45)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B46)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C46)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D46)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E46)-ROW(E$15),0)","v":"1.3.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F46)-ROW(F$15),0)","v":"VIGAS E LAJE MACIÇA - NÍVEL 16,20 M"},{"$f":"IF($D46<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G46)-ROW(G$15),0))","v":""},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D46=\"Serviço\",AB$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AB46)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AC$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AC46)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AD$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AD46)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AE$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AE46)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AF$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AF46)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AG$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AG46)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AH$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AH46)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AI$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AI46)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AJ$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AJ46)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AK$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),ROUND(OFFSET($P46,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AK46)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D47)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E47)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F47)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D47<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G47)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":71.62},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,71.62,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D47=\"Serviço\",AB$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AB47)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AC$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AC47)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AD$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AD47)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AE$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AE47)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AF$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AF47)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AG$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AG47)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AH$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AH47)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AI$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AI47)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AJ$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AJ47)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AK$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),ROUND(OFFSET($P47,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AK47)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B48)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C48)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D48)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E48)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F48)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":50.6},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,50.6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D48=\"Serviço\",AB$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AB48)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AC$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AC48)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AD$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AD48)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AE$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AE48)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AF$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AF48)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AG$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AG48)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AH$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AH48)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AI$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AI48)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AJ$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AJ48)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AK$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($P48,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AK48)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D49)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E49)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F49)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D49<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G49)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":21.8},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,21.8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D49=\"Serviço\",AB$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AB49)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AC$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AC49)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AD$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AD49)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AE$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AE49)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AF$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AF49)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AG$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AG49)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AH$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AH49)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AI$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AI49)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AJ$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AJ49)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AK$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),ROUND(OFFSET($P49,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AK49)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K50<>\"\",MIN(VALUE(LEFT(K50,FIND(\".\",K50)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B50>AUTOEVENTO,$B50=\"S\",$B50=0),SUBSTITUTE(OFFSET($A50,-1,0),IF($D50=\"Serviço\",\".\",\"\"),\"\"),ROW(A50)-ROW($A$15)&\".\"))","v":3},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B50)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C50)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D50)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E50)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F50)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":34.799999999999997},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,34.799999999999997,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D50=\"Serviço\",AB$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AB50)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AC$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AC50)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AD$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AD50)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AE$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AE50)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AF$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AF50)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AG$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AG50)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AH$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AH50)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AI$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AI50)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AJ$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AJ50)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AK$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),ROUND(OFFSET($P50,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AK50)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B51)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C51)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D51)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E51)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F51)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":150.80000000000001},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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":"SUPERESTRUTURA 1"},null,null,150.80000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D51=\"Serviço\",AB$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AB51)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AC$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AC51)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AD$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AD51)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AE$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AE51)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AF$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AF51)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AG$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AG51)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AH$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AH51)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AI$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AI51)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AJ$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AJ51)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AK$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($P51,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AK51)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K52<>\"\",MIN(VALUE(LEFT(K52,FIND(\".\",K52)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B52>AUTOEVENTO,$B52=\"S\",$B52=0),SUBSTITUTE(OFFSET($A52,-1,0),IF($D52=\"Serviço\",\".\",\"\"),\"\"),ROW(A52)-ROW($A$15)&\".\"))","v":3},{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D52)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E52)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F52)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D52<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G52)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":76},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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 1"},null,null,76,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D52=\"Serviço\",AB$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AB52)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AC$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AC52)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AD$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AD52)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AE$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AE52)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AF$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AF52)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AG$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AG52)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AH$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AH52)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AI$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AI52)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AJ$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AJ52)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AK$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),ROUND(OFFSET($P52,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AK52)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K53<>\"\",MIN(VALUE(LEFT(K53,FIND(\".\",K53)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B53>AUTOEVENTO,$B53=\"S\",$B53=0),SUBSTITUTE(OFFSET($A53,-1,0),IF($D53=\"Serviço\",\".\",\"\"),\"\"),ROW(A53)-ROW($A$15)&\".\"))","v":3},{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D53)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E53)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F53)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D53<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G53)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":285.39999999999998},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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 1"},null,null,285.39999999999998,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D53=\"Serviço\",AB$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AB53)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AC$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AC53)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AD$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AD53)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AE$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AE53)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AF$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AF53)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AG$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AG53)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AH$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AH53)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AI$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AI53)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AJ$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AJ53)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AK$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),ROUND(OFFSET($P53,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AK53)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D54)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E54)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F54)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D54<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G54)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":108.3},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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 1"},null,null,108.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D54=\"Serviço\",AB$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AB54)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AC$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AC54)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AD$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AD54)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AE$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AE54)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AF$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AF54)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AG$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AG54)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AH$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AH54)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AI$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AI54)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AJ$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AJ54)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AK$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),ROUND(OFFSET($P54,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AK54)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[3,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D55)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E55)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F55)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D55<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G55)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":6.38},"Conforme projeto estrutural",null,"3.PILARES - NÍVEL 6,60 M AO 16,20 M",".",{"$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":3},{"$f":"IF($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 1"},null,null,6.38,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D55=\"Serviço\",AB$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AB55)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AC$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AC55)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AD$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AD55)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AE$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AE55)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AF$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AF55)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AG$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AG55)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AH$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AH55)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AI$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AI55)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AJ$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AJ55)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AK$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),ROUND(OFFSET($P55,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AK55)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$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$15),0)","v":"1.3.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F56)-ROW(F$15),0)","v":"VIGAS - NÍVEL 21,00 M"},{"$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\",$M56<>1)),ROUND(OFFSET($P56,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AB56)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AC$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AC56)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AD$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AD56)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AE$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AE56)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AF$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AF56)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AG$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AG56)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AH$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AH56)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AI$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AI56)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AJ$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AJ56)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AK$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),ROUND(OFFSET($P56,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AK56)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D57)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E57)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F57)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D57<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G57)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":98.09},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,98.09,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D57=\"Serviço\",AB$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AB57)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AC$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AC57)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AD$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AD57)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AE$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AE57)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AF$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AF57)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AG$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AG57)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AH$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AH57)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AI$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AI57)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AJ$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AJ57)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AK$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),ROUND(OFFSET($P57,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AK57)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D58)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E58)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F58)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D58<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G58)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":132.30000000000001},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,132.30000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D58=\"Serviço\",AB$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AB58)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AC$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AC58)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AD$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AD58)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AE$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AE58)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AF$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AF58)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AG$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AG58)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AH$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AH58)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AI$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AI58)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AJ$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AJ58)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AK$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),ROUND(OFFSET($P58,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AK58)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D59)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E59)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F59)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D59<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G59)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":113.8},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,113.8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D59=\"Serviço\",AB$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AB59)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AC$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AC59)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AD$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AD59)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AE$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AE59)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AF$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AF59)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AG$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AG59)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AH$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AH59)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AI$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AI59)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AJ$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AJ59)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AK$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),ROUND(OFFSET($P59,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AK59)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D60)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E60)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F60)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D60<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G60)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":290.2},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,290.2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D60=\"Serviço\",AB$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AB60)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AC$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AC60)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AD$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AD60)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AE$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AE60)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AF$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AF60)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AG$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AG60)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AH$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AH60)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AI$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AI60)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AJ$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AJ60)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AK$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),ROUND(OFFSET($P60,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AK60)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D61)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E61)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F61)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D61<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G61)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":197.9},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,197.9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D61=\"Serviço\",AB$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AB61)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AC$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AC61)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AD$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AD61)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AE$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AE61)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AF$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AF61)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AG$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AG61)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AH$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AH61)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AI$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AI61)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AJ$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AJ61)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AK$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),ROUND(OFFSET($P61,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AK61)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D62)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E62)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F62)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D62<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G62)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":134.9},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,134.9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D62=\"Serviço\",AB$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AB62)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AC$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AC62)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AD$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AD62)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AE$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AE62)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AF$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AF62)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AG$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AG62)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AH$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AH62)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AI$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AI62)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AJ$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AJ62)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AK$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),ROUND(OFFSET($P62,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AK62)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D63)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E63)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F63)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D63<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G63)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":482},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,482,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D63=\"Serviço\",AB$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AB63)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AC$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AC63)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AD$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AD63)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AE$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AE63)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AF$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AF63)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AG$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AG63)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AH$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AH63)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AI$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AI63)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AJ$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AJ63)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AK$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),ROUND(OFFSET($P63,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AK63)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D64)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E64)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F64)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D64<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G64)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":12.17},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,12.17,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D64=\"Serviço\",AB$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AB64)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AC$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AC64)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AD$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AD64)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AE$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AE64)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AF$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AF64)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AG$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AG64)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AH$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AH64)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AI$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AI64)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AJ$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AJ64)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AK$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),ROUND(OFFSET($P64,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AK64)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B65)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C65)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D65)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E65)-ROW(E$15),0)","v":"1.3.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F65)-ROW(F$15),0)","v":"VIGAS - NÍVEL 27,40 M"},{"$f":"IF($D65<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G65)-ROW(G$15),0))","v":""},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D65=\"Serviço\",AB$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AB65)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AC$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AC65)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AD$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AD65)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AE$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AE65)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AF$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AF65)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AG$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AG65)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AH$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AH65)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AI$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AI65)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AJ$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AJ65)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AK$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),ROUND(OFFSET($P65,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AK65)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B66)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C66)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D66)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E66)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F66)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":68.739999999999995},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,68.739999999999995,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D66=\"Serviço\",AB$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AB66)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AC$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AC66)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AD$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AD66)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AE$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AE66)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AF$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AF66)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AG$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AG66)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AH$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AH66)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AI$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AI66)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AJ$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AJ66)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AK$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),ROUND(OFFSET($P66,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AK66)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D67)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E67)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F67)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D67<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G67)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":67.2},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,67.2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D67=\"Serviço\",AB$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AB67)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AC$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AC67)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AD$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AD67)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AE$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AE67)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AF$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AF67)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AG$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AG67)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AH$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AH67)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AI$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AI67)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AJ$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AJ67)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D67=\"Serviço\",AK$12<>0,$H67>0,OR(AUTOEVENTO<>\"manual\",$M67<>1)),ROUND(OFFSET($P67,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H67*OFFSET(ORÇAMENTO!$X$15,ROW(AK67)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D68)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E68)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F68)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D68<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G68)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":133.80000000000001},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,133.80000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D68=\"Serviço\",AB$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AB68)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AC$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AC68)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AD$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AD68)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AE$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AE68)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AF$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AF68)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AG$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AG68)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AH$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AH68)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AI$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AI68)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AJ$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AJ68)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D68=\"Serviço\",AK$12<>0,$H68>0,OR(AUTOEVENTO<>\"manual\",$M68<>1)),ROUND(OFFSET($P68,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H68*OFFSET(ORÇAMENTO!$X$15,ROW(AK68)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D69)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E69)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F69)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D69<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G69)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":181},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,181,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D69=\"Serviço\",AB$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AB69)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AC$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AC69)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AD$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AD69)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AE$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AE69)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AF$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AF69)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AG$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AG69)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AH$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AH69)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AI$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AI69)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AJ$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AJ69)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D69=\"Serviço\",AK$12<>0,$H69>0,OR(AUTOEVENTO<>\"manual\",$M69<>1)),ROUND(OFFSET($P69,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H69*OFFSET(ORÇAMENTO!$X$15,ROW(AK69)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D70)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E70)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F70)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D70<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G70)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":41},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,41,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D70=\"Serviço\",AB$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AB70)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AC$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AC70)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AD$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AD70)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AE$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AE70)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AF$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AF70)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AG$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AG70)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AH$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AH70)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AI$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AI70)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AJ$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AJ70)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D70=\"Serviço\",AK$12<>0,$H70>0,OR(AUTOEVENTO<>\"manual\",$M70<>1)),ROUND(OFFSET($P70,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H70*OFFSET(ORÇAMENTO!$X$15,ROW(AK70)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D71)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E71)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F71)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D71<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G71)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":6.08},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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 2"},null,null,6.08,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D71=\"Serviço\",AB$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AB71)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AC$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AC71)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AD$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AD71)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AE$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AE71)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AF$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AF71)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AG$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AG71)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AH$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AH71)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AI$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AI71)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AJ$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AJ71)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D71=\"Serviço\",AK$12<>0,$H71>0,OR(AUTOEVENTO<>\"manual\",$M71<>1)),ROUND(OFFSET($P71,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H71*OFFSET(ORÇAMENTO!$X$15,ROW(AK71)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B72)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C72)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D72)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E72)-ROW(E$15),0)","v":"1.3.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F72)-ROW(F$15),0)","v":"LAJE - NÍVEL 21,00 M"},{"$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\",$M72<>1)),ROUND(OFFSET($P72,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AB72)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AC$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AC72)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AD$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AD72)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AE$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AE72)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AF$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AF72)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AG$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AG72)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AH$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AH72)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AI$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AI72)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AJ$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AJ72)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D72=\"Serviço\",AK$12<>0,$H72>0,OR(AUTOEVENTO<>\"manual\",$M72<>1)),ROUND(OFFSET($P72,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H72*OFFSET(ORÇAMENTO!$X$15,ROW(AK72)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":0}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D73)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E73)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F73)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D73<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G73)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":51.12},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,51.12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D73=\"Serviço\",AB$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AB73)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AC$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AC73)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AD$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AD73)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AE$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AE73)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AF$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AF73)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AG$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AG73)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AH$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AH73)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AI$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AI73)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AJ$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AJ73)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D73=\"Serviço\",AK$12<>0,$H73>0,OR(AUTOEVENTO<>\"manual\",$M73<>1)),ROUND(OFFSET($P73,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H73*OFFSET(ORÇAMENTO!$X$15,ROW(AK73)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D74)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E74)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F74)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D74<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G74)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":0.9},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,0.9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D74=\"Serviço\",AB$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AB74)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AC$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AC74)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AD$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AD74)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AE$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AE74)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AF$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AF74)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AG$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AG74)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AH$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AH74)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AI$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AI74)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AJ$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AJ74)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D74=\"Serviço\",AK$12<>0,$H74>0,OR(AUTOEVENTO<>\"manual\",$M74<>1)),ROUND(OFFSET($P74,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H74*OFFSET(ORÇAMENTO!$X$15,ROW(AK74)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D75)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E75)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F75)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D75<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G75)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":253.6},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,253.6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D75=\"Serviço\",AB$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AB75)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AC$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AC75)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AD$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AD75)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AE$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AE75)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AF$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AF75)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AG$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AG75)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AH$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AH75)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AI$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AI75)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AJ$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AJ75)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D75=\"Serviço\",AK$12<>0,$H75>0,OR(AUTOEVENTO<>\"manual\",$M75<>1)),ROUND(OFFSET($P75,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H75*OFFSET(ORÇAMENTO!$X$15,ROW(AK75)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B76)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C76)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D76)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E76)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F76)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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$7))))","v":238.2},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,238.2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D76=\"Serviço\",AB$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AB76)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AC$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AC76)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AD$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AD76)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AE$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AE76)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AF$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AF76)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AG$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AG76)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AH$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AH76)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AI$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AI76)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AJ$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AJ76)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D76=\"Serviço\",AK$12<>0,$H76>0,OR(AUTOEVENTO<>\"manual\",$M76<>1)),ROUND(OFFSET($P76,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H76*OFFSET(ORÇAMENTO!$X$15,ROW(AK76)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$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":"OFFSET(ORÇAMENTO!N$15,ROW(D77)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E77)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F77)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D77<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G77)-ROW(G$15),0))","v":"-"},{"$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$7))))","v":10.1},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$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":4},{"$f":"IF($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":"SUPERESTRUTURA 2"},null,null,10.1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D77=\"Serviço\",AB$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AB77)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AC$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AC77)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AD$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AD77)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AE$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AE77)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AF$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AF77)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AG$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AG77)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AH$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AH77)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AI$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AI77)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AJ$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AJ77)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D77=\"Serviço\",AK$12<>0,$H77>0,OR(AUTOEVENTO<>\"manual\",$M77<>1)),ROUND(OFFSET($P77,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H77*OFFSET(ORÇAMENTO!$X$15,ROW(AK77)-ROW(AK$15),0),0)","v":0},null,{"$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$13))))","v":2},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B78)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C78)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D78)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E78)-ROW(E$15),0)","v":"1.3.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F78)-ROW(F$15),0)","v":"LAJE - NÍVEL 27,60 M"},{"$f":"IF($D78<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G78)-ROW(G$15),0))","v":""},{"$f":"IF($D78<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H78)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q78:$AA78,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D78<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A78,IF(ISERROR(MATCH($A78,$A$15:OFFSET($A78,-1,0),0)),MAX($M$15:OFFSET(M78,-1,0))+1,INDEX($M$15:OFFSET(M78,-1,0),MATCH($A78,$A$15:OFFSET($A78,-1,0),0)))))","v":""},{"$f":"IF($D78<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A78=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A78,0)),OFFSET($F$15,$A78,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D78=\"Serviço\",AB$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AB78)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AC$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AC78)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AD$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AD78)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AE$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AE78)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AF$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AF78)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AG$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AG78)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AH$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AH78)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AI$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AI78)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AJ$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AJ78)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D78=\"Serviço\",AK$12<>0,$H78>0,OR(AUTOEVENTO<>\"manual\",$M78<>1)),ROUND(OFFSET($P78,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H78*OFFSET(ORÇAMENTO!$X$15,ROW(AK78)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AM$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AN$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AO$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AP$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AQ$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AR$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AS$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AT$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AU$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M78=1),0,IF(OFFSET(CRONOPLE!$F$14,$M78,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M78,AV$13))))","v":0},null,{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,AX$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,AY$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,AZ$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,BA$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,BB$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,BC$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,BD$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,BE$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,BF$13))))","v":0},{"$f":"IF($D78<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M78=1),$M78>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M78,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M78,BG$13))))","v":0}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B79)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C79)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D79)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E79)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F79)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D79<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G79)-ROW(G$15),0))","v":"-"},{"$f":"IF($D79<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H79)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q79:$AA79,15-13*ORÇAMENTO!$AF$7))))","v":59.36},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$f":"IF($D79<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A79,IF(ISERROR(MATCH($A79,$A$15:OFFSET($A79,-1,0),0)),MAX($M$15:OFFSET(M79,-1,0))+1,INDEX($M$15:OFFSET(M79,-1,0),MATCH($A79,$A$15:OFFSET($A79,-1,0),0)))))","v":4},{"$f":"IF($D79<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A79=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A79,0)),OFFSET($F$15,$A79,0)))","v":"SUPERESTRUTURA 2"},null,null,59.36,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D79=\"Serviço\",AB$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AB79)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AC$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AC79)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AD$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AD79)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AE$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AE79)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AF$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AF79)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AG$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AG79)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AH$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AH79)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AI$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AI79)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AJ$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AJ79)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D79=\"Serviço\",AK$12<>0,$H79>0,OR(AUTOEVENTO<>\"manual\",$M79<>1)),ROUND(OFFSET($P79,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H79*OFFSET(ORÇAMENTO!$X$15,ROW(AK79)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AM$13))))","v":2},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AN$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AO$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AP$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AQ$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AR$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AS$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AT$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AU$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M79=1),0,IF(OFFSET(CRONOPLE!$F$14,$M79,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M79,AV$13))))","v":1000000000000},null,{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,AX$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,AY$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,AZ$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,BA$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,BB$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,BC$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,BD$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,BE$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,BF$13))))","v":1000000000000},{"$f":"IF($D79<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M79=1),$M79>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M79,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M79,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K80<>\"\",MIN(VALUE(LEFT(K80,FIND(\".\",K80)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B80>AUTOEVENTO,$B80=\"S\",$B80=0),SUBSTITUTE(OFFSET($A80,-1,0),IF($D80=\"Serviço\",\".\",\"\"),\"\"),ROW(A80)-ROW($A$15)&\".\"))","v":4},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B80)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C80)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D80)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E80)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F80)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D80<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G80)-ROW(G$15),0))","v":"-"},{"$f":"IF($D80<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H80)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q80:$AA80,15-13*ORÇAMENTO!$AF$7))))","v":20},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$f":"IF($D80<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A80,IF(ISERROR(MATCH($A80,$A$15:OFFSET($A80,-1,0),0)),MAX($M$15:OFFSET(M80,-1,0))+1,INDEX($M$15:OFFSET(M80,-1,0),MATCH($A80,$A$15:OFFSET($A80,-1,0),0)))))","v":4},{"$f":"IF($D80<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A80=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A80,0)),OFFSET($F$15,$A80,0)))","v":"SUPERESTRUTURA 2"},null,null,20,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D80=\"Serviço\",AB$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AB80)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AC$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AC80)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AD$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AD80)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AE$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AE80)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AF$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AF80)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AG$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AG80)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AH$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AH80)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AI$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AI80)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AJ$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AJ80)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D80=\"Serviço\",AK$12<>0,$H80>0,OR(AUTOEVENTO<>\"manual\",$M80<>1)),ROUND(OFFSET($P80,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H80*OFFSET(ORÇAMENTO!$X$15,ROW(AK80)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AM$13))))","v":2},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AN$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AO$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AP$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AQ$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AR$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AS$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AT$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AU$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M80=1),0,IF(OFFSET(CRONOPLE!$F$14,$M80,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M80,AV$13))))","v":1000000000000},null,{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,AX$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,AY$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,AZ$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,BA$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,BB$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,BC$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,BD$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,BE$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,BF$13))))","v":1000000000000},{"$f":"IF($D80<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M80=1),$M80>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M80,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M80,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K81<>\"\",MIN(VALUE(LEFT(K81,FIND(\".\",K81)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B81>AUTOEVENTO,$B81=\"S\",$B81=0),SUBSTITUTE(OFFSET($A81,-1,0),IF($D81=\"Serviço\",\".\",\"\"),\"\"),ROW(A81)-ROW($A$15)&\".\"))","v":4},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B81)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C81)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D81)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E81)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F81)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D81<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G81)-ROW(G$15),0))","v":"-"},{"$f":"IF($D81<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H81)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q81:$AA81,15-13*ORÇAMENTO!$AF$7))))","v":4.7},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$f":"IF($D81<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A81,IF(ISERROR(MATCH($A81,$A$15:OFFSET($A81,-1,0),0)),MAX($M$15:OFFSET(M81,-1,0))+1,INDEX($M$15:OFFSET(M81,-1,0),MATCH($A81,$A$15:OFFSET($A81,-1,0),0)))))","v":4},{"$f":"IF($D81<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A81=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A81,0)),OFFSET($F$15,$A81,0)))","v":"SUPERESTRUTURA 2"},null,null,4.7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D81=\"Serviço\",AB$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AB81)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AC$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AC81)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AD$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AD81)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AE$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AE81)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AF$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AF81)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AG$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AG81)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AH$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AH81)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AI$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AI81)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AJ$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AJ81)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D81=\"Serviço\",AK$12<>0,$H81>0,OR(AUTOEVENTO<>\"manual\",$M81<>1)),ROUND(OFFSET($P81,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H81*OFFSET(ORÇAMENTO!$X$15,ROW(AK81)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AM$13))))","v":2},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AN$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AO$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AP$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AQ$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AR$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AS$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AT$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AU$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M81=1),0,IF(OFFSET(CRONOPLE!$F$14,$M81,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M81,AV$13))))","v":1000000000000},null,{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,AX$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,AY$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,AZ$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,BA$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,BB$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,BC$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,BD$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,BE$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,BF$13))))","v":1000000000000},{"$f":"IF($D81<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M81=1),$M81>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M81,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M81,BG$13))))","v":1000000000000}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B82)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C82)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D82)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E82)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F82)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D82<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G82)-ROW(G$15),0))","v":"-"},{"$f":"IF($D82<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H82)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q82:$AA82,15-13*ORÇAMENTO!$AF$7))))","v":138.80000000000001},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$f":"IF($D82<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A82,IF(ISERROR(MATCH($A82,$A$15:OFFSET($A82,-1,0),0)),MAX($M$15:OFFSET(M82,-1,0))+1,INDEX($M$15:OFFSET(M82,-1,0),MATCH($A82,$A$15:OFFSET($A82,-1,0),0)))))","v":4},{"$f":"IF($D82<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A82=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A82,0)),OFFSET($F$15,$A82,0)))","v":"SUPERESTRUTURA 2"},null,null,138.80000000000001,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D82=\"Serviço\",AB$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AB82)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AC$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AC82)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AD$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AD82)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AE$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AE82)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AF$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AF82)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AG$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AG82)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AH$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AH82)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AI$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AI82)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AJ$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AJ82)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D82=\"Serviço\",AK$12<>0,$H82>0,OR(AUTOEVENTO<>\"manual\",$M82<>1)),ROUND(OFFSET($P82,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H82*OFFSET(ORÇAMENTO!$X$15,ROW(AK82)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AM$13))))","v":2},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AN$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AO$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AP$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AQ$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AR$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AS$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AT$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AU$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M82=1),0,IF(OFFSET(CRONOPLE!$F$14,$M82,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M82,AV$13))))","v":1000000000000},null,{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,AX$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,AY$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,AZ$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,BA$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,BB$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,BC$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,BD$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,BE$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,BF$13))))","v":1000000000000},{"$f":"IF($D82<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M82=1),$M82>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M82,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M82,BG$13))))","v":1000000000000}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B83)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C83)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D83)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E83)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F83)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D83<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G83)-ROW(G$15),0))","v":"-"},{"$f":"IF($D83<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H83)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q83:$AA83,15-13*ORÇAMENTO!$AF$7))))","v":214.9},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$f":"IF($D83<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A83,IF(ISERROR(MATCH($A83,$A$15:OFFSET($A83,-1,0),0)),MAX($M$15:OFFSET(M83,-1,0))+1,INDEX($M$15:OFFSET(M83,-1,0),MATCH($A83,$A$15:OFFSET($A83,-1,0),0)))))","v":4},{"$f":"IF($D83<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A83=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A83,0)),OFFSET($F$15,$A83,0)))","v":"SUPERESTRUTURA 2"},null,null,214.9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D83=\"Serviço\",AB$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AB83)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AC$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AC83)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AD$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AD83)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AE$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AE83)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AF$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AF83)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AG$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AG83)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AH$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AH83)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AI$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AI83)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AJ$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AJ83)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D83=\"Serviço\",AK$12<>0,$H83>0,OR(AUTOEVENTO<>\"manual\",$M83<>1)),ROUND(OFFSET($P83,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H83*OFFSET(ORÇAMENTO!$X$15,ROW(AK83)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AM$13))))","v":2},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AN$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AO$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AP$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AQ$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AR$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AS$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AT$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AU$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M83=1),0,IF(OFFSET(CRONOPLE!$F$14,$M83,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M83,AV$13))))","v":1000000000000},null,{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,AX$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,AY$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,AZ$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,BA$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,BB$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,BC$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,BD$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,BE$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,BF$13))))","v":1000000000000},{"$f":"IF($D83<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M83=1),$M83>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M83,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M83,BG$13))))","v":1000000000000}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B84)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C84)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D84)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E84)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F84)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D84<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G84)-ROW(G$15),0))","v":"-"},{"$f":"IF($D84<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H84)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q84:$AA84,15-13*ORÇAMENTO!$AF$7))))","v":94.6},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$f":"IF($D84<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A84,IF(ISERROR(MATCH($A84,$A$15:OFFSET($A84,-1,0),0)),MAX($M$15:OFFSET(M84,-1,0))+1,INDEX($M$15:OFFSET(M84,-1,0),MATCH($A84,$A$15:OFFSET($A84,-1,0),0)))))","v":4},{"$f":"IF($D84<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A84=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A84,0)),OFFSET($F$15,$A84,0)))","v":"SUPERESTRUTURA 2"},null,null,94.6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D84=\"Serviço\",AB$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AB84)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AC$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AC84)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AD$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AD84)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AE$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AE84)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AF$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AF84)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AG$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AG84)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AH$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AH84)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AI$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AI84)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AJ$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AJ84)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D84=\"Serviço\",AK$12<>0,$H84>0,OR(AUTOEVENTO<>\"manual\",$M84<>1)),ROUND(OFFSET($P84,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H84*OFFSET(ORÇAMENTO!$X$15,ROW(AK84)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AM$13))))","v":2},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AN$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AO$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AP$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AQ$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AR$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AS$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AT$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AU$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M84=1),0,IF(OFFSET(CRONOPLE!$F$14,$M84,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M84,AV$13))))","v":1000000000000},null,{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,AX$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,AY$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,AZ$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,BA$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,BB$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,BC$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,BD$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,BE$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,BF$13))))","v":1000000000000},{"$f":"IF($D84<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M84=1),$M84>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M84,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M84,BG$13))))","v":1000000000000}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B85)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C85)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D85)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E85)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F85)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D85<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G85)-ROW(G$15),0))","v":"-"},{"$f":"IF($D85<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H85)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q85:$AA85,15-13*ORÇAMENTO!$AF$7))))","v":7.12},"Conforme projeto estrutural",null,"4.SUPERESTRUTURA 2",".",{"$f":"IF($D85<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A85,IF(ISERROR(MATCH($A85,$A$15:OFFSET($A85,-1,0),0)),MAX($M$15:OFFSET(M85,-1,0))+1,INDEX($M$15:OFFSET(M85,-1,0),MATCH($A85,$A$15:OFFSET($A85,-1,0),0)))))","v":4},{"$f":"IF($D85<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A85=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A85,0)),OFFSET($F$15,$A85,0)))","v":"SUPERESTRUTURA 2"},null,null,7.12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D85=\"Serviço\",AB$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AB85)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AC$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AC85)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AD$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AD85)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AE$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AE85)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AF$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AF85)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AG$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AG85)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AH$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AH85)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AI$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AI85)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AJ$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AJ85)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D85=\"Serviço\",AK$12<>0,$H85>0,OR(AUTOEVENTO<>\"manual\",$M85<>1)),ROUND(OFFSET($P85,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H85*OFFSET(ORÇAMENTO!$X$15,ROW(AK85)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AM$13))))","v":2},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AN$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AO$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AP$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AQ$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AR$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AS$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AT$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AU$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M85=1),0,IF(OFFSET(CRONOPLE!$F$14,$M85,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M85,AV$13))))","v":1000000000000},null,{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,AX$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,AY$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,AZ$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,BA$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,BB$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,BC$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,BD$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,BE$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,BF$13))))","v":1000000000000},{"$f":"IF($D85<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M85=1),$M85>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M85,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M85,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B86)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C86)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D86)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E86)-ROW(E$15),0)","v":"1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F86)-ROW(F$15),0)","v":"PAREDES"},{"$f":"IF($D86<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G86)-ROW(G$15),0))","v":""},{"$f":"IF($D86<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H86)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q86:$AA86,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D86<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A86,IF(ISERROR(MATCH($A86,$A$15:OFFSET($A86,-1,0),0)),MAX($M$15:OFFSET(M86,-1,0))+1,INDEX($M$15:OFFSET(M86,-1,0),MATCH($A86,$A$15:OFFSET($A86,-1,0),0)))))","v":""},{"$f":"IF($D86<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A86=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A86,0)),OFFSET($F$15,$A86,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D86=\"Serviço\",AB$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AB86)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AC$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AC86)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AD$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AD86)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AE$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AE86)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AF$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AF86)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AG$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AG86)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AH$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AH86)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AI$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AI86)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AJ$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AJ86)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D86=\"Serviço\",AK$12<>0,$H86>0,OR(AUTOEVENTO<>\"manual\",$M86<>1)),ROUND(OFFSET($P86,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H86*OFFSET(ORÇAMENTO!$X$15,ROW(AK86)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AM$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AN$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AO$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AP$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AQ$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AR$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AS$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AT$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AU$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M86=1),0,IF(OFFSET(CRONOPLE!$F$14,$M86,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M86,AV$13))))","v":0},null,{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,AX$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,AY$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,AZ$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,BA$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,BB$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,BC$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,BD$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,BE$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,BF$13))))","v":0},{"$f":"IF($D86<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M86=1),$M86>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M86,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M86,BG$13))))","v":0}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B87)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C87)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D87)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E87)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F87)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D87<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G87)-ROW(G$15),0))","v":"-"},{"$f":"IF($D87<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H87)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q87:$AA87,15-13*ORÇAMENTO!$AF$7))))","v":207.14},"OBS: na torre do reservatório as paredes existentes do térreo já possuem chapisco do lado externo, considerado chapisco interno e reboco em tudo e chapisco e reboco nas novas paredes.",null,"5.ALVENARIA / CHAPISCO",".",{"$f":"IF($D87<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A87,IF(ISERROR(MATCH($A87,$A$15:OFFSET($A87,-1,0),0)),MAX($M$15:OFFSET(M87,-1,0))+1,INDEX($M$15:OFFSET(M87,-1,0),MATCH($A87,$A$15:OFFSET($A87,-1,0),0)))))","v":5},{"$f":"IF($D87<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A87=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A87,0)),OFFSET($F$15,$A87,0)))","v":"ALVENARIA E ACABAMENTOS"},null,null,207.14,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D87=\"Serviço\",AB$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AB87)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AC$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AC87)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AD$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AD87)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AE$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AE87)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AF$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AF87)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AG$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AG87)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AH$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AH87)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AI$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AI87)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AJ$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AJ87)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D87=\"Serviço\",AK$12<>0,$H87>0,OR(AUTOEVENTO<>\"manual\",$M87<>1)),ROUND(OFFSET($P87,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H87*OFFSET(ORÇAMENTO!$X$15,ROW(AK87)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AM$13))))","v":2},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AN$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AO$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AP$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AQ$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AR$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AS$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AT$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AU$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M87=1),0,IF(OFFSET(CRONOPLE!$F$14,$M87,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M87,AV$13))))","v":1000000000000},null,{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,AX$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,AY$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,AZ$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,BA$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,BB$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,BC$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,BD$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,BE$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,BF$13))))","v":1000000000000},{"$f":"IF($D87<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M87=1),$M87>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M87,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M87,BG$13))))","v":1000000000000}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B88)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C88)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D88)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E88)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F88)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D88<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G88)-ROW(G$15),0))","v":"-"},{"$f":"IF($D88<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H88)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q88:$AA88,15-13*ORÇAMENTO!$AF$7))))","v":3.3},"Torre do reservatório ",null,"5.ALVENARIA / CHAPISCO",".",{"$f":"IF($D88<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A88,IF(ISERROR(MATCH($A88,$A$15:OFFSET($A88,-1,0),0)),MAX($M$15:OFFSET(M88,-1,0))+1,INDEX($M$15:OFFSET(M88,-1,0),MATCH($A88,$A$15:OFFSET($A88,-1,0),0)))))","v":5},{"$f":"IF($D88<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A88=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A88,0)),OFFSET($F$15,$A88,0)))","v":"ALVENARIA E ACABAMENTOS"},null,null,3.3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D88=\"Serviço\",AB$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AB88)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AC$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AC88)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AD$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AD88)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AE$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AE88)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AF$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AF88)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AG$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AG88)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AH$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AH88)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AI$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AI88)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AJ$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AJ88)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D88=\"Serviço\",AK$12<>0,$H88>0,OR(AUTOEVENTO<>\"manual\",$M88<>1)),ROUND(OFFSET($P88,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H88*OFFSET(ORÇAMENTO!$X$15,ROW(AK88)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AM$13))))","v":2},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AN$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AO$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AP$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AQ$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AR$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AS$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AT$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AU$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M88=1),0,IF(OFFSET(CRONOPLE!$F$14,$M88,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M88,AV$13))))","v":1000000000000},null,{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,AX$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,AY$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,AZ$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,BA$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,BB$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,BC$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,BD$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,BE$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,BF$13))))","v":1000000000000},{"$f":"IF($D88<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M88=1),$M88>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M88,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M88,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B89)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C89)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D89)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E89)-ROW(E$15),0)","v":"1.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F89)-ROW(F$15),0)","v":"REVESTIMENTOS"},{"$f":"IF($D89<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G89)-ROW(G$15),0))","v":""},{"$f":"IF($D89<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H89)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q89:$AA89,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D89<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A89,IF(ISERROR(MATCH($A89,$A$15:OFFSET($A89,-1,0),0)),MAX($M$15:OFFSET(M89,-1,0))+1,INDEX($M$15:OFFSET(M89,-1,0),MATCH($A89,$A$15:OFFSET($A89,-1,0),0)))))","v":""},{"$f":"IF($D89<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A89=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A89,0)),OFFSET($F$15,$A89,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D89=\"Serviço\",AB$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AB89)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AC$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AC89)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AD$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AD89)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AE$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AE89)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AF$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AF89)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AG$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AG89)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AH$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AH89)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AI$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AI89)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AJ$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AJ89)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D89=\"Serviço\",AK$12<>0,$H89>0,OR(AUTOEVENTO<>\"manual\",$M89<>1)),ROUND(OFFSET($P89,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H89*OFFSET(ORÇAMENTO!$X$15,ROW(AK89)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AM$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AN$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AO$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AP$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AQ$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AR$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AS$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AT$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AU$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M89=1),0,IF(OFFSET(CRONOPLE!$F$14,$M89,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M89,AV$13))))","v":0},null,{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,AX$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,AY$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,AZ$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,BA$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,BB$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,BC$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,BD$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,BE$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,BF$13))))","v":0},{"$f":"IF($D89<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M89=1),$M89>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M89,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M89,BG$13))))","v":0}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B90)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C90)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D90)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E90)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F90)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D90<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G90)-ROW(G$15),0))","v":"-"},{"$f":"IF($D90<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H90)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q90:$AA90,15-13*ORÇAMENTO!$AF$7))))","v":712.93},"OBS: na torre do reservatório as paredes existentes do térreo já possuem chapisco do lado externo, considerado chapisco interno e reboco em tudo e chapisco e reboco nas novas paredes.",null,"5.ALVENARIA / CHAPISCO",".",{"$f":"IF($D90<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A90,IF(ISERROR(MATCH($A90,$A$15:OFFSET($A90,-1,0),0)),MAX($M$15:OFFSET(M90,-1,0))+1,INDEX($M$15:OFFSET(M90,-1,0),MATCH($A90,$A$15:OFFSET($A90,-1,0),0)))))","v":5},{"$f":"IF($D90<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A90=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A90,0)),OFFSET($F$15,$A90,0)))","v":"ALVENARIA E ACABAMENTOS"},null,null,712.93,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D90=\"Serviço\",AB$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AB90)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AC$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AC90)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AD$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AD90)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AE$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AE90)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AF$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AF90)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AG$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AG90)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AH$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AH90)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AI$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AI90)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AJ$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AJ90)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D90=\"Serviço\",AK$12<>0,$H90>0,OR(AUTOEVENTO<>\"manual\",$M90<>1)),ROUND(OFFSET($P90,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H90*OFFSET(ORÇAMENTO!$X$15,ROW(AK90)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AM$13))))","v":2},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AN$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AO$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AP$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AQ$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AR$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AS$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AT$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AU$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M90=1),0,IF(OFFSET(CRONOPLE!$F$14,$M90,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M90,AV$13))))","v":1000000000000},null,{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,AX$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,AY$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,AZ$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,BA$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,BB$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,BC$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,BD$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,BE$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,BF$13))))","v":1000000000000},{"$f":"IF($D90<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M90=1),$M90>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M90,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M90,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K91<>\"\",MIN(VALUE(LEFT(K91,FIND(\".\",K91)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B91>AUTOEVENTO,$B91=\"S\",$B91=0),SUBSTITUTE(OFFSET($A91,-1,0),IF($D91=\"Serviço\",\".\",\"\"),\"\"),ROW(A91)-ROW($A$15)&\".\"))","v":5},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B91)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C91)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D91)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E91)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F91)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D91<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G91)-ROW(G$15),0))","v":"-"},{"$f":"IF($D91<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H91)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q91:$AA91,15-13*ORÇAMENTO!$AF$7))))","v":120.55},"Torre do reservatório ",null,"5.ALVENARIA / CHAPISCO",".",{"$f":"IF($D91<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A91,IF(ISERROR(MATCH($A91,$A$15:OFFSET($A91,-1,0),0)),MAX($M$15:OFFSET(M91,-1,0))+1,INDEX($M$15:OFFSET(M91,-1,0),MATCH($A91,$A$15:OFFSET($A91,-1,0),0)))))","v":5},{"$f":"IF($D91<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A91=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A91,0)),OFFSET($F$15,$A91,0)))","v":"ALVENARIA E ACABAMENTOS"},null,null,120.55,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D91=\"Serviço\",AB$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AB91)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AC$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AC91)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AD$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AD91)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AE$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AE91)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AF$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AF91)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AG$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AG91)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AH$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AH91)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AI$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AI91)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AJ$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AJ91)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D91=\"Serviço\",AK$12<>0,$H91>0,OR(AUTOEVENTO<>\"manual\",$M91<>1)),ROUND(OFFSET($P91,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H91*OFFSET(ORÇAMENTO!$X$15,ROW(AK91)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AM$13))))","v":2},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AN$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AO$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AP$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AQ$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AR$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AS$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AT$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AU$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M91=1),0,IF(OFFSET(CRONOPLE!$F$14,$M91,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M91,AV$13))))","v":1000000000000},null,{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,AX$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,AY$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,AZ$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,BA$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,BB$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,BC$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,BD$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,BE$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,BF$13))))","v":1000000000000},{"$f":"IF($D91<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M91=1),$M91>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M91,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M91,BG$13))))","v":1000000000000}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B92)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C92)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D92)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E92)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F92)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D92<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G92)-ROW(G$15),0))","v":"-"},{"$f":"IF($D92<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H92)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q92:$AA92,15-13*ORÇAMENTO!$AF$7))))","v":868.23},"OBS: na torre do reservatório as paredes existentes do térreo já possuem chapisco do lado externo, considerado chapisco interno e reboco em tudo e chapisco e reboco nas novas paredes.",null,"5.ALVENARIA / CHAPISCO",".",{"$f":"IF($D92<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A92,IF(ISERROR(MATCH($A92,$A$15:OFFSET($A92,-1,0),0)),MAX($M$15:OFFSET(M92,-1,0))+1,INDEX($M$15:OFFSET(M92,-1,0),MATCH($A92,$A$15:OFFSET($A92,-1,0),0)))))","v":5},{"$f":"IF($D92<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A92=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A92,0)),OFFSET($F$15,$A92,0)))","v":"ALVENARIA E ACABAMENTOS"},null,null,868.23,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D92=\"Serviço\",AB$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AB92)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AC$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AC92)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AD$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AD92)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AE$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AE92)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AF$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AF92)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AG$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AG92)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AH$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AH92)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AI$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AI92)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AJ$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AJ92)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D92=\"Serviço\",AK$12<>0,$H92>0,OR(AUTOEVENTO<>\"manual\",$M92<>1)),ROUND(OFFSET($P92,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H92*OFFSET(ORÇAMENTO!$X$15,ROW(AK92)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AM$13))))","v":2},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AN$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AO$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AP$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AQ$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AR$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AS$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AT$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AU$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M92=1),0,IF(OFFSET(CRONOPLE!$F$14,$M92,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M92,AV$13))))","v":1000000000000},null,{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,AX$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,AY$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,AZ$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,BA$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,BB$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,BC$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,BD$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,BE$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,BF$13))))","v":1000000000000},{"$f":"IF($D92<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M92=1),$M92>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M92,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M92,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K93<>\"\",MIN(VALUE(LEFT(K93,FIND(\".\",K93)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B93>AUTOEVENTO,$B93=\"S\",$B93=0),SUBSTITUTE(OFFSET($A93,-1,0),IF($D93=\"Serviço\",\".\",\"\"),\"\"),ROW(A93)-ROW($A$15)&\".\"))","v":5},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B93)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C93)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D93)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E93)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F93)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D93<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G93)-ROW(G$15),0))","v":"-"},{"$f":"IF($D93<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H93)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q93:$AA93,15-13*ORÇAMENTO!$AF$7))))","v":120.55},"Torre do reservatório ",null,"5.ALVENARIA / CHAPISCO",".",{"$f":"IF($D93<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A93,IF(ISERROR(MATCH($A93,$A$15:OFFSET($A93,-1,0),0)),MAX($M$15:OFFSET(M93,-1,0))+1,INDEX($M$15:OFFSET(M93,-1,0),MATCH($A93,$A$15:OFFSET($A93,-1,0),0)))))","v":5},{"$f":"IF($D93<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A93=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A93,0)),OFFSET($F$15,$A93,0)))","v":"ALVENARIA E ACABAMENTOS"},null,null,120.55,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D93=\"Serviço\",AB$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AB93)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AC$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AC93)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AD$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AD93)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AE$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AE93)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AF$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AF93)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AG$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AG93)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AH$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AH93)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AI$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AI93)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AJ$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AJ93)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D93=\"Serviço\",AK$12<>0,$H93>0,OR(AUTOEVENTO<>\"manual\",$M93<>1)),ROUND(OFFSET($P93,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H93*OFFSET(ORÇAMENTO!$X$15,ROW(AK93)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AM$13))))","v":2},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AN$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AO$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AP$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AQ$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AR$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AS$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AT$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AU$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M93=1),0,IF(OFFSET(CRONOPLE!$F$14,$M93,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M93,AV$13))))","v":1000000000000},null,{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,AX$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,AY$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,AZ$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,BA$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,BB$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,BC$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,BD$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,BE$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,BF$13))))","v":1000000000000},{"$f":"IF($D93<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M93=1),$M93>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M93,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M93,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K94<>\"\",MIN(VALUE(LEFT(K94,FIND(\".\",K94)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B94>AUTOEVENTO,$B94=\"S\",$B94=0),SUBSTITUTE(OFFSET($A94,-1,0),IF($D94=\"Serviço\",\".\",\"\"),\"\"),ROW(A94)-ROW($A$15)&\".\"))","v":5},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B94)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C94)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D94)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E94)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F94)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D94<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G94)-ROW(G$15),0))","v":"-"},{"$f":"IF($D94<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H94)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q94:$AA94,15-13*ORÇAMENTO!$AF$7))))","v":4},"Torre do reservatório ",null,"5.ALVENARIA / CHAPISCO",".",{"$f":"IF($D94<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A94,IF(ISERROR(MATCH($A94,$A$15:OFFSET($A94,-1,0),0)),MAX($M$15:OFFSET(M94,-1,0))+1,INDEX($M$15:OFFSET(M94,-1,0),MATCH($A94,$A$15:OFFSET($A94,-1,0),0)))))","v":5},{"$f":"IF($D94<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A94=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A94,0)),OFFSET($F$15,$A94,0)))","v":"ALVENARIA E ACABAMENTOS"},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D94=\"Serviço\",AB$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AB94)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AC$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AC94)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AD$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AD94)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AE$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AE94)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AF$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AF94)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AG$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AG94)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AH$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AH94)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AI$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AI94)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AJ$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AJ94)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D94=\"Serviço\",AK$12<>0,$H94>0,OR(AUTOEVENTO<>\"manual\",$M94<>1)),ROUND(OFFSET($P94,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H94*OFFSET(ORÇAMENTO!$X$15,ROW(AK94)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AM$13))))","v":2},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AN$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AO$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AP$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AQ$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AR$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AS$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AT$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AU$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M94=1),0,IF(OFFSET(CRONOPLE!$F$14,$M94,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M94,AV$13))))","v":1000000000000},null,{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,AX$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,AY$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,AZ$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,BA$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,BB$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,BC$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,BD$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,BE$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,BF$13))))","v":1000000000000},{"$f":"IF($D94<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M94=1),$M94>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M94,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M94,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B95)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C95)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D95)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E95)-ROW(E$15),0)","v":"1.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F95)-ROW(F$15),0)","v":"PAVIMENTAÇÃO INTERNA"},{"$f":"IF($D95<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G95)-ROW(G$15),0))","v":""},{"$f":"IF($D95<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H95)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q95:$AA95,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D95<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A95,IF(ISERROR(MATCH($A95,$A$15:OFFSET($A95,-1,0),0)),MAX($M$15:OFFSET(M95,-1,0))+1,INDEX($M$15:OFFSET(M95,-1,0),MATCH($A95,$A$15:OFFSET($A95,-1,0),0)))))","v":""},{"$f":"IF($D95<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A95=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A95,0)),OFFSET($F$15,$A95,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D95=\"Serviço\",AB$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AB95)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AC$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AC95)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AD$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AD95)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AE$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AE95)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AF$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AF95)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AG$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AG95)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AH$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AH95)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AI$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AI95)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AJ$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AJ95)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D95=\"Serviço\",AK$12<>0,$H95>0,OR(AUTOEVENTO<>\"manual\",$M95<>1)),ROUND(OFFSET($P95,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H95*OFFSET(ORÇAMENTO!$X$15,ROW(AK95)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AM$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AN$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AO$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AP$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AQ$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AR$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AS$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AT$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AU$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M95=1),0,IF(OFFSET(CRONOPLE!$F$14,$M95,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M95,AV$13))))","v":0},null,{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,AX$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,AY$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,AZ$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,BA$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,BB$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,BC$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,BD$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,BE$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,BF$13))))","v":0},{"$f":"IF($D95<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M95=1),$M95>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M95,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M95,BG$13))))","v":0}]
[6,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B96)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C96)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D96)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E96)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F96)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D96<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G96)-ROW(G$15),0))","v":"-"},{"$f":"IF($D96<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H96)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q96:$AA96,15-13*ORÇAMENTO!$AF$7))))","v":5.76},"nas lajes técnicas das escadas marinheiro da torre do reservatório",null,"6.PISO E ACABAMENTOS",".",{"$f":"IF($D96<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A96,IF(ISERROR(MATCH($A96,$A$15:OFFSET($A96,-1,0),0)),MAX($M$15:OFFSET(M96,-1,0))+1,INDEX($M$15:OFFSET(M96,-1,0),MATCH($A96,$A$15:OFFSET($A96,-1,0),0)))))","v":6},{"$f":"IF($D96<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A96=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A96,0)),OFFSET($F$15,$A96,0)))","v":"PISO E ACABAMENTOS"},null,null,5.76,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D96=\"Serviço\",AB$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AB96)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AC$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AC96)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AD$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AD96)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AE$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AE96)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AF$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AF96)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AG$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AG96)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AH$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AH96)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AI$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AI96)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AJ$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AJ96)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D96=\"Serviço\",AK$12<>0,$H96>0,OR(AUTOEVENTO<>\"manual\",$M96<>1)),ROUND(OFFSET($P96,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H96*OFFSET(ORÇAMENTO!$X$15,ROW(AK96)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AM$13))))","v":3},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AN$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AO$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AP$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AQ$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AR$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AS$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AT$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AU$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M96=1),0,IF(OFFSET(CRONOPLE!$F$14,$M96,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M96,AV$13))))","v":1000000000000},null,{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,AX$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,AY$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,AZ$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,BA$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,BB$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,BC$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,BD$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,BE$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,BF$13))))","v":1000000000000},{"$f":"IF($D96<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M96=1),$M96>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M96,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M96,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K97<>\"\",MIN(VALUE(LEFT(K97,FIND(\".\",K97)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B97>AUTOEVENTO,$B97=\"S\",$B97=0),SUBSTITUTE(OFFSET($A97,-1,0),IF($D97=\"Serviço\",\".\",\"\"),\"\"),ROW(A97)-ROW($A$15)&\".\"))","v":6},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B97)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C97)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D97)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E97)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F97)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D97<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G97)-ROW(G$15),0))","v":"-"},{"$f":"IF($D97<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H97)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q97:$AA97,15-13*ORÇAMENTO!$AF$7))))","v":5.76},"nas lajes técnicas das escadas marinheiro da torre do reservatório",null,"6.PISO E ACABAMENTOS",".",{"$f":"IF($D97<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A97,IF(ISERROR(MATCH($A97,$A$15:OFFSET($A97,-1,0),0)),MAX($M$15:OFFSET(M97,-1,0))+1,INDEX($M$15:OFFSET(M97,-1,0),MATCH($A97,$A$15:OFFSET($A97,-1,0),0)))))","v":6},{"$f":"IF($D97<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A97=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A97,0)),OFFSET($F$15,$A97,0)))","v":"PISO E ACABAMENTOS"},null,null,{"$f":"Q96","v":5.76},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D97=\"Serviço\",AB$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AB97)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AC$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AC97)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AD$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AD97)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AE$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AE97)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AF$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AF97)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AG$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AG97)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AH$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AH97)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AI$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AI97)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AJ$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AJ97)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D97=\"Serviço\",AK$12<>0,$H97>0,OR(AUTOEVENTO<>\"manual\",$M97<>1)),ROUND(OFFSET($P97,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H97*OFFSET(ORÇAMENTO!$X$15,ROW(AK97)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AM$13))))","v":3},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AN$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AO$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AP$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AQ$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AR$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AS$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AT$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AU$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M97=1),0,IF(OFFSET(CRONOPLE!$F$14,$M97,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M97,AV$13))))","v":1000000000000},null,{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,AX$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,AY$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,AZ$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,BA$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,BB$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,BC$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,BD$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,BE$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,BF$13))))","v":1000000000000},{"$f":"IF($D97<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M97=1),$M97>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M97,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M97,BG$13))))","v":1000000000000}]
[6,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B98)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C98)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D98)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E98)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F98)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D98<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G98)-ROW(G$15),0))","v":"-"},{"$f":"IF($D98<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H98)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q98:$AA98,15-13*ORÇAMENTO!$AF$7))))","v":152.15},"Na torre do reservatório e na casa de bombas",null,"6.PISO E ACABAMENTOS",".",{"$f":"IF($D98<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A98,IF(ISERROR(MATCH($A98,$A$15:OFFSET($A98,-1,0),0)),MAX($M$15:OFFSET(M98,-1,0))+1,INDEX($M$15:OFFSET(M98,-1,0),MATCH($A98,$A$15:OFFSET($A98,-1,0),0)))))","v":6},{"$f":"IF($D98<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A98=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A98,0)),OFFSET($F$15,$A98,0)))","v":"PISO E ACABAMENTOS"},null,null,152.15,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D98=\"Serviço\",AB$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AB98)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AC$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AC98)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AD$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AD98)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AE$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AE98)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AF$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AF98)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AG$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AG98)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AH$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AH98)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AI$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AI98)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AJ$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AJ98)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D98=\"Serviço\",AK$12<>0,$H98>0,OR(AUTOEVENTO<>\"manual\",$M98<>1)),ROUND(OFFSET($P98,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H98*OFFSET(ORÇAMENTO!$X$15,ROW(AK98)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AM$13))))","v":3},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AN$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AO$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AP$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AQ$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AR$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AS$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AT$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AU$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M98=1),0,IF(OFFSET(CRONOPLE!$F$14,$M98,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M98,AV$13))))","v":1000000000000},null,{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,AX$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,AY$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,AZ$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,BA$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,BB$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,BC$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,BD$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,BE$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,BF$13))))","v":1000000000000},{"$f":"IF($D98<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M98=1),$M98>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M98,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M98,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K99<>\"\",MIN(VALUE(LEFT(K99,FIND(\".\",K99)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B99>AUTOEVENTO,$B99=\"S\",$B99=0),SUBSTITUTE(OFFSET($A99,-1,0),IF($D99=\"Serviço\",\".\",\"\"),\"\"),ROW(A99)-ROW($A$15)&\".\"))","v":6},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B99)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C99)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D99)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E99)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F99)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D99<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G99)-ROW(G$15),0))","v":"-"},{"$f":"IF($D99<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H99)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q99:$AA99,15-13*ORÇAMENTO!$AF$7))))","v":2.5},"Torre do reservatório ",null,"6.PISO E ACABAMENTOS",".",{"$f":"IF($D99<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A99,IF(ISERROR(MATCH($A99,$A$15:OFFSET($A99,-1,0),0)),MAX($M$15:OFFSET(M99,-1,0))+1,INDEX($M$15:OFFSET(M99,-1,0),MATCH($A99,$A$15:OFFSET($A99,-1,0),0)))))","v":6},{"$f":"IF($D99<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A99=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A99,0)),OFFSET($F$15,$A99,0)))","v":"PISO E ACABAMENTOS"},null,null,2.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D99=\"Serviço\",AB$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AB99)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AC$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AC99)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AD$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AD99)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AE$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AE99)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AF$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AF99)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AG$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AG99)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AH$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AH99)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AI$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AI99)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AJ$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AJ99)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D99=\"Serviço\",AK$12<>0,$H99>0,OR(AUTOEVENTO<>\"manual\",$M99<>1)),ROUND(OFFSET($P99,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H99*OFFSET(ORÇAMENTO!$X$15,ROW(AK99)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AM$13))))","v":3},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AN$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AO$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AP$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AQ$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AR$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AS$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AT$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AU$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M99=1),0,IF(OFFSET(CRONOPLE!$F$14,$M99,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M99,AV$13))))","v":1000000000000},null,{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,AX$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,AY$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,AZ$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,BA$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,BB$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,BC$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,BD$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,BE$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,BF$13))))","v":1000000000000},{"$f":"IF($D99<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M99=1),$M99>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M99,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M99,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B100)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C100)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D100)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E100)-ROW(E$15),0)","v":"1.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F100)-ROW(F$15),0)","v":"ESQUADRIAS / FERAGENS"},{"$f":"IF($D100<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G100)-ROW(G$15),0))","v":""},{"$f":"IF($D100<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H100)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q100:$AA100,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D100<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A100,IF(ISERROR(MATCH($A100,$A$15:OFFSET($A100,-1,0),0)),MAX($M$15:OFFSET(M100,-1,0))+1,INDEX($M$15:OFFSET(M100,-1,0),MATCH($A100,$A$15:OFFSET($A100,-1,0),0)))))","v":""},{"$f":"IF($D100<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A100=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A100,0)),OFFSET($F$15,$A100,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D100=\"Serviço\",AB$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AB100)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AC$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AC100)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AD$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AD100)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AE$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AE100)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AF$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AF100)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AG$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AG100)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AH$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AH100)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AI$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AI100)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AJ$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AJ100)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D100=\"Serviço\",AK$12<>0,$H100>0,OR(AUTOEVENTO<>\"manual\",$M100<>1)),ROUND(OFFSET($P100,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H100*OFFSET(ORÇAMENTO!$X$15,ROW(AK100)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AM$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AN$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AO$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AP$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AQ$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AR$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AS$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AT$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AU$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M100=1),0,IF(OFFSET(CRONOPLE!$F$14,$M100,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M100,AV$13))))","v":0},null,{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,AX$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,AY$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,AZ$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,BA$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,BB$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,BC$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,BD$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,BE$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,BF$13))))","v":0},{"$f":"IF($D100<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M100=1),$M100>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M100,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M100,BG$13))))","v":0}]
[7,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B101)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C101)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D101)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E101)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F101)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D101<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G101)-ROW(G$15),0))","v":"-"},{"$f":"IF($D101<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H101)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q101:$AA101,15-13*ORÇAMENTO!$AF$7))))","v":6.25},"Torre do reservatório - 1 und - 2,50 x 2,50",null,"7.ESQUADRIAS",".",{"$f":"IF($D101<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A101,IF(ISERROR(MATCH($A101,$A$15:OFFSET($A101,-1,0),0)),MAX($M$15:OFFSET(M101,-1,0))+1,INDEX($M$15:OFFSET(M101,-1,0),MATCH($A101,$A$15:OFFSET($A101,-1,0),0)))))","v":7},{"$f":"IF($D101<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A101=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A101,0)),OFFSET($F$15,$A101,0)))","v":"ESQUADRIAS"},null,null,6.25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D101=\"Serviço\",AB$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AB101)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AC$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AC101)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AD$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AD101)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AE$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AE101)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AF$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AF101)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AG$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AG101)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AH$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AH101)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AI$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AI101)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AJ$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AJ101)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D101=\"Serviço\",AK$12<>0,$H101>0,OR(AUTOEVENTO<>\"manual\",$M101<>1)),ROUND(OFFSET($P101,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H101*OFFSET(ORÇAMENTO!$X$15,ROW(AK101)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AM$13))))","v":3},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AN$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AO$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AP$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AQ$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AR$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AS$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AT$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AU$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M101=1),0,IF(OFFSET(CRONOPLE!$F$14,$M101,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M101,AV$13))))","v":1000000000000},null,{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,AX$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,AY$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,AZ$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,BA$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,BB$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,BC$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,BD$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,BE$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,BF$13))))","v":1000000000000},{"$f":"IF($D101<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M101=1),$M101>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M101,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M101,BG$13))))","v":1000000000000}]
[7,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B102)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C102)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D102)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E102)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F102)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D102<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G102)-ROW(G$15),0))","v":"-"},{"$f":"IF($D102<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H102)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q102:$AA102,15-13*ORÇAMENTO!$AF$7))))","v":2.4},"Torre do reservatório - 2 und - 2,00 x 0,60",null,"7.ESQUADRIAS",".",{"$f":"IF($D102<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A102,IF(ISERROR(MATCH($A102,$A$15:OFFSET($A102,-1,0),0)),MAX($M$15:OFFSET(M102,-1,0))+1,INDEX($M$15:OFFSET(M102,-1,0),MATCH($A102,$A$15:OFFSET($A102,-1,0),0)))))","v":7},{"$f":"IF($D102<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A102=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A102,0)),OFFSET($F$15,$A102,0)))","v":"ESQUADRIAS"},null,null,2.4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D102=\"Serviço\",AB$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AB102)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AC$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AC102)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AD$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AD102)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AE$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AE102)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AF$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AF102)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AG$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AG102)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AH$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AH102)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AI$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AI102)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AJ$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AJ102)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D102=\"Serviço\",AK$12<>0,$H102>0,OR(AUTOEVENTO<>\"manual\",$M102<>1)),ROUND(OFFSET($P102,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H102*OFFSET(ORÇAMENTO!$X$15,ROW(AK102)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AM$13))))","v":3},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AN$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AO$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AP$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AQ$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AR$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AS$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AT$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AU$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M102=1),0,IF(OFFSET(CRONOPLE!$F$14,$M102,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M102,AV$13))))","v":1000000000000},null,{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,AX$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,AY$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,AZ$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,BA$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,BB$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,BC$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,BD$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,BE$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,BF$13))))","v":1000000000000},{"$f":"IF($D102<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M102=1),$M102>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M102,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M102,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K103<>\"\",MIN(VALUE(LEFT(K103,FIND(\".\",K103)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B103>AUTOEVENTO,$B103=\"S\",$B103=0),SUBSTITUTE(OFFSET($A103,-1,0),IF($D103=\"Serviço\",\".\",\"\"),\"\"),ROW(A103)-ROW($A$15)&\".\"))","v":7},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B103)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C103)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D103)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E103)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F103)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D103<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G103)-ROW(G$15),0))","v":"-"},{"$f":"IF($D103<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H103)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q103:$AA103,15-13*ORÇAMENTO!$AF$7))))","v":1.9},"Torre do reservatório - 2 und - 0,95 x 1,00",null,"7.ESQUADRIAS",".",{"$f":"IF($D103<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A103,IF(ISERROR(MATCH($A103,$A$15:OFFSET($A103,-1,0),0)),MAX($M$15:OFFSET(M103,-1,0))+1,INDEX($M$15:OFFSET(M103,-1,0),MATCH($A103,$A$15:OFFSET($A103,-1,0),0)))))","v":7},{"$f":"IF($D103<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A103=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A103,0)),OFFSET($F$15,$A103,0)))","v":"ESQUADRIAS"},null,null,1.9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D103=\"Serviço\",AB$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AB103)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AC$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AC103)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AD$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AD103)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AE$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AE103)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AF$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AF103)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AG$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AG103)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AH$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AH103)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AI$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AI103)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AJ$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AJ103)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D103=\"Serviço\",AK$12<>0,$H103>0,OR(AUTOEVENTO<>\"manual\",$M103<>1)),ROUND(OFFSET($P103,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H103*OFFSET(ORÇAMENTO!$X$15,ROW(AK103)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AM$13))))","v":3},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AN$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AO$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AP$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AQ$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AR$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AS$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AT$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AU$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M103=1),0,IF(OFFSET(CRONOPLE!$F$14,$M103,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M103,AV$13))))","v":1000000000000},null,{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,AX$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,AY$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,AZ$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,BA$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,BB$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,BC$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,BD$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,BE$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,BF$13))))","v":1000000000000},{"$f":"IF($D103<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M103=1),$M103>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M103,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M103,BG$13))))","v":1000000000000}]
[7,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B104)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C104)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D104)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E104)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F104)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D104<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G104)-ROW(G$15),0))","v":"-"},{"$f":"IF($D104<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H104)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q104:$AA104,15-13*ORÇAMENTO!$AF$7))))","v":22.45},"Na torre do reservatório e na casa de bombas",null,"7.ESQUADRIAS",".",{"$f":"IF($D104<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A104,IF(ISERROR(MATCH($A104,$A$15:OFFSET($A104,-1,0),0)),MAX($M$15:OFFSET(M104,-1,0))+1,INDEX($M$15:OFFSET(M104,-1,0),MATCH($A104,$A$15:OFFSET($A104,-1,0),0)))))","v":7},{"$f":"IF($D104<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A104=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A104,0)),OFFSET($F$15,$A104,0)))","v":"ESQUADRIAS"},null,null,22.45,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D104=\"Serviço\",AB$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AB104)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AC$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AC104)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AD$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AD104)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AE$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AE104)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AF$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AF104)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AG$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AG104)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AH$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AH104)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AI$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AI104)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AJ$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AJ104)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D104=\"Serviço\",AK$12<>0,$H104>0,OR(AUTOEVENTO<>\"manual\",$M104<>1)),ROUND(OFFSET($P104,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H104*OFFSET(ORÇAMENTO!$X$15,ROW(AK104)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AM$13))))","v":3},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AN$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AO$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AP$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AQ$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AR$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AS$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AT$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AU$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M104=1),0,IF(OFFSET(CRONOPLE!$F$14,$M104,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M104,AV$13))))","v":1000000000000},null,{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,AX$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,AY$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,AZ$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,BA$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,BB$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,BC$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,BD$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,BE$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,BF$13))))","v":1000000000000},{"$f":"IF($D104<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M104=1),$M104>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M104,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M104,BG$13))))","v":1000000000000}]
[7,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B105)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C105)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D105)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E105)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F105)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D105<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G105)-ROW(G$15),0))","v":"-"},{"$f":"IF($D105<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H105)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q105:$AA105,15-13*ORÇAMENTO!$AF$7))))","v":11.75},"nas lajes técnicas das escadas marinheiro da torre do reservatório",null,"7.ESQUADRIAS",".",{"$f":"IF($D105<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A105,IF(ISERROR(MATCH($A105,$A$15:OFFSET($A105,-1,0),0)),MAX($M$15:OFFSET(M105,-1,0))+1,INDEX($M$15:OFFSET(M105,-1,0),MATCH($A105,$A$15:OFFSET($A105,-1,0),0)))))","v":7},{"$f":"IF($D105<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A105=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A105,0)),OFFSET($F$15,$A105,0)))","v":"ESQUADRIAS"},null,null,11.75,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D105=\"Serviço\",AB$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AB105)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AC$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AC105)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AD$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AD105)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AE$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AE105)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AF$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AF105)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AG$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AG105)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AH$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AH105)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AI$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AI105)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AJ$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AJ105)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D105=\"Serviço\",AK$12<>0,$H105>0,OR(AUTOEVENTO<>\"manual\",$M105<>1)),ROUND(OFFSET($P105,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H105*OFFSET(ORÇAMENTO!$X$15,ROW(AK105)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AM$13))))","v":3},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AN$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AO$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AP$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AQ$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AR$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AS$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AT$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AU$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M105=1),0,IF(OFFSET(CRONOPLE!$F$14,$M105,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M105,AV$13))))","v":1000000000000},null,{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,AX$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,AY$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,AZ$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,BA$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,BB$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,BC$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,BD$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,BE$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,BF$13))))","v":1000000000000},{"$f":"IF($D105<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M105=1),$M105>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M105,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M105,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B106)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C106)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D106)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E106)-ROW(E$15),0)","v":"1.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F106)-ROW(F$15),0)","v":"COBERTURA"},{"$f":"IF($D106<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G106)-ROW(G$15),0))","v":""},{"$f":"IF($D106<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H106)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q106:$AA106,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D106<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A106,IF(ISERROR(MATCH($A106,$A$15:OFFSET($A106,-1,0),0)),MAX($M$15:OFFSET(M106,-1,0))+1,INDEX($M$15:OFFSET(M106,-1,0),MATCH($A106,$A$15:OFFSET($A106,-1,0),0)))))","v":""},{"$f":"IF($D106<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A106=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A106,0)),OFFSET($F$15,$A106,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D106=\"Serviço\",AB$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AB106)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AC$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AC106)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AD$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AD106)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AE$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AE106)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AF$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AF106)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AG$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AG106)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AH$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AH106)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AI$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AI106)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AJ$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AJ106)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D106=\"Serviço\",AK$12<>0,$H106>0,OR(AUTOEVENTO<>\"manual\",$M106<>1)),ROUND(OFFSET($P106,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H106*OFFSET(ORÇAMENTO!$X$15,ROW(AK106)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AM$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AN$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AO$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AP$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AQ$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AR$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AS$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AT$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AU$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M106=1),0,IF(OFFSET(CRONOPLE!$F$14,$M106,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M106,AV$13))))","v":0},null,{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,AX$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,AY$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,AZ$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,BA$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,BB$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,BC$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,BD$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,BE$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,BF$13))))","v":0},{"$f":"IF($D106<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M106=1),$M106>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M106,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M106,BG$13))))","v":0}]
[8,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B107)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C107)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D107)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E107)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F107)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D107<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G107)-ROW(G$15),0))","v":"-"},{"$f":"IF($D107<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H107)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q107:$AA107,15-13*ORÇAMENTO!$AF$7))))","v":165.99},"Torre do reservatório 130,51m2 + casa de bombas 35,48m2",null,"8.ACABAENTO COBERTURA",".",{"$f":"IF($D107<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A107,IF(ISERROR(MATCH($A107,$A$15:OFFSET($A107,-1,0),0)),MAX($M$15:OFFSET(M107,-1,0))+1,INDEX($M$15:OFFSET(M107,-1,0),MATCH($A107,$A$15:OFFSET($A107,-1,0),0)))))","v":8},{"$f":"IF($D107<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A107=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A107,0)),OFFSET($F$15,$A107,0)))","v":"ACABAENTO COBERTURA"},null,null,165.99,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D107=\"Serviço\",AB$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AB107)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AC$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AC107)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AD$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AD107)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AE$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AE107)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AF$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AF107)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AG$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AG107)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AH$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AH107)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AI$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AI107)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AJ$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AJ107)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D107=\"Serviço\",AK$12<>0,$H107>0,OR(AUTOEVENTO<>\"manual\",$M107<>1)),ROUND(OFFSET($P107,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H107*OFFSET(ORÇAMENTO!$X$15,ROW(AK107)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AM$13))))","v":3},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AN$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AO$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AP$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AQ$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AR$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AS$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AT$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AU$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M107=1),0,IF(OFFSET(CRONOPLE!$F$14,$M107,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M107,AV$13))))","v":1000000000000},null,{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,AX$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,AY$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,AZ$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,BA$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,BB$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,BC$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,BD$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,BE$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,BF$13))))","v":1000000000000},{"$f":"IF($D107<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M107=1),$M107>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M107,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M107,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K108<>\"\",MIN(VALUE(LEFT(K108,FIND(\".\",K108)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B108>AUTOEVENTO,$B108=\"S\",$B108=0),SUBSTITUTE(OFFSET($A108,-1,0),IF($D108=\"Serviço\",\".\",\"\"),\"\"),ROW(A108)-ROW($A$15)&\".\"))","v":8},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B108)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C108)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D108)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E108)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F108)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D108<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G108)-ROW(G$15),0))","v":"-"},{"$f":"IF($D108<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H108)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q108:$AA108,15-13*ORÇAMENTO!$AF$7))))","v":165.99},"Torre do reservatório 130,51m2 + casa de bombas 35,48m2",null,"8.ACABAENTO COBERTURA",".",{"$f":"IF($D108<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A108,IF(ISERROR(MATCH($A108,$A$15:OFFSET($A108,-1,0),0)),MAX($M$15:OFFSET(M108,-1,0))+1,INDEX($M$15:OFFSET(M108,-1,0),MATCH($A108,$A$15:OFFSET($A108,-1,0),0)))))","v":8},{"$f":"IF($D108<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A108=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A108,0)),OFFSET($F$15,$A108,0)))","v":"ACABAENTO COBERTURA"},null,null,165.99,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D108=\"Serviço\",AB$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AB108)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AC$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AC108)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AD$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AD108)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AE$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AE108)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AF$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AF108)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AG$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AG108)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AH$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AH108)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AI$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AI108)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AJ$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AJ108)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D108=\"Serviço\",AK$12<>0,$H108>0,OR(AUTOEVENTO<>\"manual\",$M108<>1)),ROUND(OFFSET($P108,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H108*OFFSET(ORÇAMENTO!$X$15,ROW(AK108)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AM$13))))","v":3},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AN$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AO$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AP$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AQ$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AR$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AS$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AT$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AU$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M108=1),0,IF(OFFSET(CRONOPLE!$F$14,$M108,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M108,AV$13))))","v":1000000000000},null,{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,AX$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,AY$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,AZ$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,BA$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,BB$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,BC$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,BD$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,BE$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,BF$13))))","v":1000000000000},{"$f":"IF($D108<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M108=1),$M108>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M108,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M108,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B109)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C109)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D109)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E109)-ROW(E$15),0)","v":"1.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F109)-ROW(F$15),0)","v":"INSTALAÇÕES ELÉTRICAS"},{"$f":"IF($D109<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G109)-ROW(G$15),0))","v":""},{"$f":"IF($D109<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H109)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q109:$AA109,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D109<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A109,IF(ISERROR(MATCH($A109,$A$15:OFFSET($A109,-1,0),0)),MAX($M$15:OFFSET(M109,-1,0))+1,INDEX($M$15:OFFSET(M109,-1,0),MATCH($A109,$A$15:OFFSET($A109,-1,0),0)))))","v":""},{"$f":"IF($D109<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A109=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A109,0)),OFFSET($F$15,$A109,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D109=\"Serviço\",AB$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AB109)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AC$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AC109)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AD$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AD109)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AE$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AE109)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AF$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AF109)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AG$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AG109)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AH$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AH109)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AI$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AI109)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AJ$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AJ109)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D109=\"Serviço\",AK$12<>0,$H109>0,OR(AUTOEVENTO<>\"manual\",$M109<>1)),ROUND(OFFSET($P109,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H109*OFFSET(ORÇAMENTO!$X$15,ROW(AK109)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AM$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AN$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AO$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AP$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AQ$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AR$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AS$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AT$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AU$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M109=1),0,IF(OFFSET(CRONOPLE!$F$14,$M109,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M109,AV$13))))","v":0},null,{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,AX$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,AY$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,AZ$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,BA$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,BB$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,BC$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,BD$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,BE$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,BF$13))))","v":0},{"$f":"IF($D109<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M109=1),$M109>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M109,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M109,BG$13))))","v":0}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B110)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C110)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D110)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E110)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F110)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D110<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G110)-ROW(G$15),0))","v":"-"},{"$f":"IF($D110<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H110)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q110:$AA110,15-13*ORÇAMENTO!$AF$7))))","v":3},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D110<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A110,IF(ISERROR(MATCH($A110,$A$15:OFFSET($A110,-1,0),0)),MAX($M$15:OFFSET(M110,-1,0))+1,INDEX($M$15:OFFSET(M110,-1,0),MATCH($A110,$A$15:OFFSET($A110,-1,0),0)))))","v":9},{"$f":"IF($D110<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A110=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A110,0)),OFFSET($F$15,$A110,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D110=\"Serviço\",AB$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AB110)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AC$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AC110)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AD$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AD110)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AE$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AE110)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AF$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AF110)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AG$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AG110)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AH$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AH110)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AI$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AI110)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AJ$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AJ110)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D110=\"Serviço\",AK$12<>0,$H110>0,OR(AUTOEVENTO<>\"manual\",$M110<>1)),ROUND(OFFSET($P110,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H110*OFFSET(ORÇAMENTO!$X$15,ROW(AK110)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AM$13))))","v":3},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AN$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AO$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AP$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AQ$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AR$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AS$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AT$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AU$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M110=1),0,IF(OFFSET(CRONOPLE!$F$14,$M110,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M110,AV$13))))","v":1000000000000},null,{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,AX$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,AY$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,AZ$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,BA$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,BB$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,BC$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,BD$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,BE$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,BF$13))))","v":1000000000000},{"$f":"IF($D110<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M110=1),$M110>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M110,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M110,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B111)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C111)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D111)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E111)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F111)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D111<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G111)-ROW(G$15),0))","v":"-"},{"$f":"IF($D111<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H111)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q111:$AA111,15-13*ORÇAMENTO!$AF$7))))","v":3},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D111<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A111,IF(ISERROR(MATCH($A111,$A$15:OFFSET($A111,-1,0),0)),MAX($M$15:OFFSET(M111,-1,0))+1,INDEX($M$15:OFFSET(M111,-1,0),MATCH($A111,$A$15:OFFSET($A111,-1,0),0)))))","v":9},{"$f":"IF($D111<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A111=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A111,0)),OFFSET($F$15,$A111,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D111=\"Serviço\",AB$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AB111)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AC$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AC111)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AD$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AD111)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AE$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AE111)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AF$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AF111)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AG$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AG111)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AH$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AH111)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AI$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AI111)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AJ$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AJ111)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D111=\"Serviço\",AK$12<>0,$H111>0,OR(AUTOEVENTO<>\"manual\",$M111<>1)),ROUND(OFFSET($P111,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H111*OFFSET(ORÇAMENTO!$X$15,ROW(AK111)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AM$13))))","v":3},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AN$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AO$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AP$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AQ$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AR$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AS$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AT$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AU$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M111=1),0,IF(OFFSET(CRONOPLE!$F$14,$M111,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M111,AV$13))))","v":1000000000000},null,{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,AX$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,AY$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,AZ$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,BA$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,BB$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,BC$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,BD$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,BE$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,BF$13))))","v":1000000000000},{"$f":"IF($D111<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M111=1),$M111>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M111,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M111,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B112)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C112)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D112)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E112)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F112)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D112<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G112)-ROW(G$15),0))","v":"-"},{"$f":"IF($D112<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H112)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q112:$AA112,15-13*ORÇAMENTO!$AF$7))))","v":9},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D112<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A112,IF(ISERROR(MATCH($A112,$A$15:OFFSET($A112,-1,0),0)),MAX($M$15:OFFSET(M112,-1,0))+1,INDEX($M$15:OFFSET(M112,-1,0),MATCH($A112,$A$15:OFFSET($A112,-1,0),0)))))","v":9},{"$f":"IF($D112<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A112=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A112,0)),OFFSET($F$15,$A112,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D112=\"Serviço\",AB$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AB112)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AC$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AC112)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AD$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AD112)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AE$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AE112)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AF$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AF112)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AG$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AG112)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AH$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AH112)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AI$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AI112)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AJ$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AJ112)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D112=\"Serviço\",AK$12<>0,$H112>0,OR(AUTOEVENTO<>\"manual\",$M112<>1)),ROUND(OFFSET($P112,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H112*OFFSET(ORÇAMENTO!$X$15,ROW(AK112)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AM$13))))","v":3},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AN$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AO$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AP$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AQ$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AR$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AS$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AT$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AU$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M112=1),0,IF(OFFSET(CRONOPLE!$F$14,$M112,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M112,AV$13))))","v":1000000000000},null,{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,AX$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,AY$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,AZ$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,BA$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,BB$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,BC$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,BD$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,BE$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,BF$13))))","v":1000000000000},{"$f":"IF($D112<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M112=1),$M112>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M112,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M112,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B113)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C113)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D113)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E113)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F113)-ROW(F$15),0)","v":"CONDULETE DE ALUMÍNIO, TIPO LL, PARA ELETRODUTO DE AÇO GALVANIZADO DN 25 MM (3/4''), APARENTE - FORNECIMENTO E INSTALAÇÃO. AF_11/2016"},{"$f":"IF($D113<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G113)-ROW(G$15),0))","v":"-"},{"$f":"IF($D113<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H113)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q113:$AA113,15-13*ORÇAMENTO!$AF$7))))","v":8},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D113<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A113,IF(ISERROR(MATCH($A113,$A$15:OFFSET($A113,-1,0),0)),MAX($M$15:OFFSET(M113,-1,0))+1,INDEX($M$15:OFFSET(M113,-1,0),MATCH($A113,$A$15:OFFSET($A113,-1,0),0)))))","v":9},{"$f":"IF($D113<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A113=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A113,0)),OFFSET($F$15,$A113,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D113=\"Serviço\",AB$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AB113)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AC$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AC113)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AD$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AD113)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AE$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AE113)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AF$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AF113)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AG$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AG113)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AH$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AH113)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AI$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AI113)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AJ$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AJ113)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D113=\"Serviço\",AK$12<>0,$H113>0,OR(AUTOEVENTO<>\"manual\",$M113<>1)),ROUND(OFFSET($P113,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H113*OFFSET(ORÇAMENTO!$X$15,ROW(AK113)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AM$13))))","v":3},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AN$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AO$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AP$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AQ$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AR$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AS$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AT$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AU$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M113=1),0,IF(OFFSET(CRONOPLE!$F$14,$M113,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M113,AV$13))))","v":1000000000000},null,{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,AX$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,AY$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,AZ$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,BA$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,BB$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,BC$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,BD$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,BE$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,BF$13))))","v":1000000000000},{"$f":"IF($D113<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M113=1),$M113>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M113,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M113,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B114)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C114)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D114)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E114)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F114)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D114<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G114)-ROW(G$15),0))","v":"-"},{"$f":"IF($D114<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H114)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q114:$AA114,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D114<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A114,IF(ISERROR(MATCH($A114,$A$15:OFFSET($A114,-1,0),0)),MAX($M$15:OFFSET(M114,-1,0))+1,INDEX($M$15:OFFSET(M114,-1,0),MATCH($A114,$A$15:OFFSET($A114,-1,0),0)))))","v":9},{"$f":"IF($D114<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A114=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A114,0)),OFFSET($F$15,$A114,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D114=\"Serviço\",AB$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AB114)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AC$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AC114)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AD$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AD114)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AE$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AE114)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AF$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AF114)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AG$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AG114)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AH$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AH114)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AI$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AI114)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AJ$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AJ114)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D114=\"Serviço\",AK$12<>0,$H114>0,OR(AUTOEVENTO<>\"manual\",$M114<>1)),ROUND(OFFSET($P114,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H114*OFFSET(ORÇAMENTO!$X$15,ROW(AK114)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AM$13))))","v":3},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AN$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AO$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AP$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AQ$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AR$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AS$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AT$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AU$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M114=1),0,IF(OFFSET(CRONOPLE!$F$14,$M114,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M114,AV$13))))","v":1000000000000},null,{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,AX$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,AY$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,AZ$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,BA$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,BB$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,BC$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,BD$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,BE$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,BF$13))))","v":1000000000000},{"$f":"IF($D114<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M114=1),$M114>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M114,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M114,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B115)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C115)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D115)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E115)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F115)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D115<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G115)-ROW(G$15),0))","v":"-"},{"$f":"IF($D115<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H115)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q115:$AA115,15-13*ORÇAMENTO!$AF$7))))","v":12},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D115<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A115,IF(ISERROR(MATCH($A115,$A$15:OFFSET($A115,-1,0),0)),MAX($M$15:OFFSET(M115,-1,0))+1,INDEX($M$15:OFFSET(M115,-1,0),MATCH($A115,$A$15:OFFSET($A115,-1,0),0)))))","v":9},{"$f":"IF($D115<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A115=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A115,0)),OFFSET($F$15,$A115,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D115=\"Serviço\",AB$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AB115)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AC$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AC115)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AD$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AD115)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AE$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AE115)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AF$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AF115)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AG$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AG115)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AH$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AH115)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AI$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AI115)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AJ$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AJ115)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D115=\"Serviço\",AK$12<>0,$H115>0,OR(AUTOEVENTO<>\"manual\",$M115<>1)),ROUND(OFFSET($P115,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H115*OFFSET(ORÇAMENTO!$X$15,ROW(AK115)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AM$13))))","v":3},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AN$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AO$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AP$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AQ$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AR$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AS$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AT$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AU$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M115=1),0,IF(OFFSET(CRONOPLE!$F$14,$M115,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M115,AV$13))))","v":1000000000000},null,{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,AX$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,AY$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,AZ$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,BA$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,BB$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,BC$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,BD$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,BE$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,BF$13))))","v":1000000000000},{"$f":"IF($D115<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M115=1),$M115>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M115,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M115,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B116)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C116)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D116)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E116)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F116)-ROW(F$15),0)","v":"CONDULETE DE ALUMÍNIO, TIPO LL, PARA ELETRODUTO DE AÇO GALVANIZADO, DN 32 MM (1 1/4''), APARENTE - FORNECIMENTO E INSTALAÇÃO. AF_11/2016"},{"$f":"IF($D116<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G116)-ROW(G$15),0))","v":"-"},{"$f":"IF($D116<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H116)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q116:$AA116,15-13*ORÇAMENTO!$AF$7))))","v":6},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D116<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A116,IF(ISERROR(MATCH($A116,$A$15:OFFSET($A116,-1,0),0)),MAX($M$15:OFFSET(M116,-1,0))+1,INDEX($M$15:OFFSET(M116,-1,0),MATCH($A116,$A$15:OFFSET($A116,-1,0),0)))))","v":9},{"$f":"IF($D116<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A116=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A116,0)),OFFSET($F$15,$A116,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D116=\"Serviço\",AB$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AB116)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AC$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AC116)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AD$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AD116)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AE$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AE116)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AF$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AF116)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AG$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AG116)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AH$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AH116)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AI$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AI116)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AJ$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AJ116)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D116=\"Serviço\",AK$12<>0,$H116>0,OR(AUTOEVENTO<>\"manual\",$M116<>1)),ROUND(OFFSET($P116,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H116*OFFSET(ORÇAMENTO!$X$15,ROW(AK116)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AM$13))))","v":3},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AN$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AO$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AP$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AQ$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AR$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AS$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AT$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AU$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M116=1),0,IF(OFFSET(CRONOPLE!$F$14,$M116,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M116,AV$13))))","v":1000000000000},null,{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,AX$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,AY$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,AZ$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,BA$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,BB$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,BC$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,BD$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,BE$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,BF$13))))","v":1000000000000},{"$f":"IF($D116<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M116=1),$M116>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M116,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M116,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B117)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C117)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D117)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E117)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F117)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D117<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G117)-ROW(G$15),0))","v":"-"},{"$f":"IF($D117<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H117)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q117:$AA117,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D117<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A117,IF(ISERROR(MATCH($A117,$A$15:OFFSET($A117,-1,0),0)),MAX($M$15:OFFSET(M117,-1,0))+1,INDEX($M$15:OFFSET(M117,-1,0),MATCH($A117,$A$15:OFFSET($A117,-1,0),0)))))","v":9},{"$f":"IF($D117<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A117=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A117,0)),OFFSET($F$15,$A117,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D117=\"Serviço\",AB$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AB117)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AC$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AC117)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AD$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AD117)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AE$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AE117)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AF$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AF117)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AG$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AG117)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AH$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AH117)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AI$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AI117)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AJ$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AJ117)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D117=\"Serviço\",AK$12<>0,$H117>0,OR(AUTOEVENTO<>\"manual\",$M117<>1)),ROUND(OFFSET($P117,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H117*OFFSET(ORÇAMENTO!$X$15,ROW(AK117)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AM$13))))","v":3},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AN$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AO$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AP$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AQ$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AR$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AS$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AT$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AU$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M117=1),0,IF(OFFSET(CRONOPLE!$F$14,$M117,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M117,AV$13))))","v":1000000000000},null,{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,AX$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,AY$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,AZ$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,BA$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,BB$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,BC$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,BD$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,BE$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,BF$13))))","v":1000000000000},{"$f":"IF($D117<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M117=1),$M117>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M117,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M117,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B118)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C118)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D118)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E118)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F118)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D118<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G118)-ROW(G$15),0))","v":"-"},{"$f":"IF($D118<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H118)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q118:$AA118,15-13*ORÇAMENTO!$AF$7))))","v":36.85},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D118<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A118,IF(ISERROR(MATCH($A118,$A$15:OFFSET($A118,-1,0),0)),MAX($M$15:OFFSET(M118,-1,0))+1,INDEX($M$15:OFFSET(M118,-1,0),MATCH($A118,$A$15:OFFSET($A118,-1,0),0)))))","v":9},{"$f":"IF($D118<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A118=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A118,0)),OFFSET($F$15,$A118,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,36.85,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D118=\"Serviço\",AB$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AB118)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AC$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AC118)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AD$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AD118)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AE$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AE118)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AF$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AF118)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AG$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AG118)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AH$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AH118)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AI$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AI118)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AJ$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AJ118)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D118=\"Serviço\",AK$12<>0,$H118>0,OR(AUTOEVENTO<>\"manual\",$M118<>1)),ROUND(OFFSET($P118,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H118*OFFSET(ORÇAMENTO!$X$15,ROW(AK118)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AM$13))))","v":3},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AN$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AO$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AP$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AQ$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AR$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AS$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AT$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AU$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M118=1),0,IF(OFFSET(CRONOPLE!$F$14,$M118,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M118,AV$13))))","v":1000000000000},null,{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,AX$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,AY$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,AZ$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,BA$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,BB$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,BC$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,BD$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,BE$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,BF$13))))","v":1000000000000},{"$f":"IF($D118<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M118=1),$M118>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M118,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M118,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B119)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C119)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D119)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E119)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F119)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D119<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G119)-ROW(G$15),0))","v":"-"},{"$f":"IF($D119<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H119)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q119:$AA119,15-13*ORÇAMENTO!$AF$7))))","v":9.8699999999999992},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D119<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A119,IF(ISERROR(MATCH($A119,$A$15:OFFSET($A119,-1,0),0)),MAX($M$15:OFFSET(M119,-1,0))+1,INDEX($M$15:OFFSET(M119,-1,0),MATCH($A119,$A$15:OFFSET($A119,-1,0),0)))))","v":9},{"$f":"IF($D119<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A119=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A119,0)),OFFSET($F$15,$A119,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,9.8699999999999992,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D119=\"Serviço\",AB$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AB119)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AC$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AC119)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AD$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AD119)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AE$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AE119)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AF$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AF119)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AG$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AG119)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AH$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AH119)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AI$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AI119)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AJ$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AJ119)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D119=\"Serviço\",AK$12<>0,$H119>0,OR(AUTOEVENTO<>\"manual\",$M119<>1)),ROUND(OFFSET($P119,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H119*OFFSET(ORÇAMENTO!$X$15,ROW(AK119)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AM$13))))","v":3},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AN$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AO$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AP$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AQ$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AR$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AS$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AT$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AU$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M119=1),0,IF(OFFSET(CRONOPLE!$F$14,$M119,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M119,AV$13))))","v":1000000000000},null,{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,AX$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,AY$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,AZ$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,BA$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,BB$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,BC$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,BD$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,BE$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,BF$13))))","v":1000000000000},{"$f":"IF($D119<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M119=1),$M119>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M119,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M119,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B120)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C120)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D120)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E120)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F120)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D120<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G120)-ROW(G$15),0))","v":"-"},{"$f":"IF($D120<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H120)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q120:$AA120,15-13*ORÇAMENTO!$AF$7))))","v":27},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D120<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A120,IF(ISERROR(MATCH($A120,$A$15:OFFSET($A120,-1,0),0)),MAX($M$15:OFFSET(M120,-1,0))+1,INDEX($M$15:OFFSET(M120,-1,0),MATCH($A120,$A$15:OFFSET($A120,-1,0),0)))))","v":9},{"$f":"IF($D120<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A120=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A120,0)),OFFSET($F$15,$A120,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,27,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D120=\"Serviço\",AB$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AB120)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AC$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AC120)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AD$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AD120)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AE$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AE120)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AF$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AF120)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AG$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AG120)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AH$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AH120)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AI$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AI120)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AJ$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AJ120)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D120=\"Serviço\",AK$12<>0,$H120>0,OR(AUTOEVENTO<>\"manual\",$M120<>1)),ROUND(OFFSET($P120,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H120*OFFSET(ORÇAMENTO!$X$15,ROW(AK120)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AM$13))))","v":3},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AN$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AO$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AP$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AQ$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AR$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AS$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AT$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AU$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M120=1),0,IF(OFFSET(CRONOPLE!$F$14,$M120,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M120,AV$13))))","v":1000000000000},null,{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,AX$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,AY$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,AZ$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,BA$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,BB$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,BC$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,BD$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,BE$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,BF$13))))","v":1000000000000},{"$f":"IF($D120<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M120=1),$M120>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M120,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M120,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B121)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C121)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D121)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E121)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F121)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D121<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G121)-ROW(G$15),0))","v":"-"},{"$f":"IF($D121<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H121)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q121:$AA121,15-13*ORÇAMENTO!$AF$7))))","v":19.73},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D121<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A121,IF(ISERROR(MATCH($A121,$A$15:OFFSET($A121,-1,0),0)),MAX($M$15:OFFSET(M121,-1,0))+1,INDEX($M$15:OFFSET(M121,-1,0),MATCH($A121,$A$15:OFFSET($A121,-1,0),0)))))","v":9},{"$f":"IF($D121<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A121=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A121,0)),OFFSET($F$15,$A121,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,19.73,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D121=\"Serviço\",AB$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AB121)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AC$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AC121)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AD$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AD121)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AE$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AE121)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AF$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AF121)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AG$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AG121)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AH$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AH121)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AI$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AI121)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AJ$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AJ121)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D121=\"Serviço\",AK$12<>0,$H121>0,OR(AUTOEVENTO<>\"manual\",$M121<>1)),ROUND(OFFSET($P121,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H121*OFFSET(ORÇAMENTO!$X$15,ROW(AK121)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AM$13))))","v":3},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AN$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AO$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AP$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AQ$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AR$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AS$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AT$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AU$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M121=1),0,IF(OFFSET(CRONOPLE!$F$14,$M121,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M121,AV$13))))","v":1000000000000},null,{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,AX$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,AY$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,AZ$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,BA$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,BB$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,BC$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,BD$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,BE$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,BF$13))))","v":1000000000000},{"$f":"IF($D121<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M121=1),$M121>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M121,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M121,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B122)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C122)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D122)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E122)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F122)-ROW(F$15),0)","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PEAD, DN 40 MM (1 1/4\"), PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D122<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G122)-ROW(G$15),0))","v":"-"},{"$f":"IF($D122<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H122)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q122:$AA122,15-13*ORÇAMENTO!$AF$7))))","v":36.409999999999997},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D122<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A122,IF(ISERROR(MATCH($A122,$A$15:OFFSET($A122,-1,0),0)),MAX($M$15:OFFSET(M122,-1,0))+1,INDEX($M$15:OFFSET(M122,-1,0),MATCH($A122,$A$15:OFFSET($A122,-1,0),0)))))","v":9},{"$f":"IF($D122<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A122=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A122,0)),OFFSET($F$15,$A122,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,36.409999999999997,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D122=\"Serviço\",AB$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AB122)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AC$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AC122)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AD$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AD122)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AE$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AE122)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AF$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AF122)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AG$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AG122)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AH$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AH122)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AI$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AI122)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AJ$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AJ122)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D122=\"Serviço\",AK$12<>0,$H122>0,OR(AUTOEVENTO<>\"manual\",$M122<>1)),ROUND(OFFSET($P122,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H122*OFFSET(ORÇAMENTO!$X$15,ROW(AK122)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AM$13))))","v":3},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AN$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AO$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AP$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AQ$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AR$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AS$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AT$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AU$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M122=1),0,IF(OFFSET(CRONOPLE!$F$14,$M122,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M122,AV$13))))","v":1000000000000},null,{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,AX$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,AY$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,AZ$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,BA$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,BB$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,BC$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,BD$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,BE$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,BF$13))))","v":1000000000000},{"$f":"IF($D122<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M122=1),$M122>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M122,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M122,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B123)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C123)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D123)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E123)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F123)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D123<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G123)-ROW(G$15),0))","v":"-"},{"$f":"IF($D123<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H123)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q123:$AA123,15-13*ORÇAMENTO!$AF$7))))","v":36.409999999999997},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D123<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A123,IF(ISERROR(MATCH($A123,$A$15:OFFSET($A123,-1,0),0)),MAX($M$15:OFFSET(M123,-1,0))+1,INDEX($M$15:OFFSET(M123,-1,0),MATCH($A123,$A$15:OFFSET($A123,-1,0),0)))))","v":9},{"$f":"IF($D123<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A123=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A123,0)),OFFSET($F$15,$A123,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,36.409999999999997,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D123=\"Serviço\",AB$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AB123)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AC$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AC123)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AD$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AD123)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AE$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AE123)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AF$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AF123)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AG$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AG123)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AH$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AH123)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AI$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AI123)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AJ$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AJ123)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D123=\"Serviço\",AK$12<>0,$H123>0,OR(AUTOEVENTO<>\"manual\",$M123<>1)),ROUND(OFFSET($P123,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H123*OFFSET(ORÇAMENTO!$X$15,ROW(AK123)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AM$13))))","v":3},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AN$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AO$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AP$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AQ$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AR$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AS$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AT$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AU$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M123=1),0,IF(OFFSET(CRONOPLE!$F$14,$M123,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M123,AV$13))))","v":1000000000000},null,{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,AX$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,AY$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,AZ$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,BA$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,BB$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,BC$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,BD$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,BE$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,BF$13))))","v":1000000000000},{"$f":"IF($D123<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M123=1),$M123>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M123,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M123,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B124)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C124)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D124)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E124)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F124)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D124<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G124)-ROW(G$15),0))","v":"-"},{"$f":"IF($D124<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H124)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q124:$AA124,15-13*ORÇAMENTO!$AF$7))))","v":280.41000000000003},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D124<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A124,IF(ISERROR(MATCH($A124,$A$15:OFFSET($A124,-1,0),0)),MAX($M$15:OFFSET(M124,-1,0))+1,INDEX($M$15:OFFSET(M124,-1,0),MATCH($A124,$A$15:OFFSET($A124,-1,0),0)))))","v":9},{"$f":"IF($D124<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A124=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A124,0)),OFFSET($F$15,$A124,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,280.41000000000003,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D124=\"Serviço\",AB$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AB124)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AC$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AC124)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AD$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AD124)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AE$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AE124)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AF$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AF124)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AG$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AG124)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AH$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AH124)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AI$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AI124)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AJ$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AJ124)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D124=\"Serviço\",AK$12<>0,$H124>0,OR(AUTOEVENTO<>\"manual\",$M124<>1)),ROUND(OFFSET($P124,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H124*OFFSET(ORÇAMENTO!$X$15,ROW(AK124)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AM$13))))","v":3},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AN$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AO$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AP$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AQ$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AR$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AS$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AT$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AU$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M124=1),0,IF(OFFSET(CRONOPLE!$F$14,$M124,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M124,AV$13))))","v":1000000000000},null,{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,AX$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,AY$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,AZ$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,BA$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,BB$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,BC$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,BD$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,BE$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,BF$13))))","v":1000000000000},{"$f":"IF($D124<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M124=1),$M124>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M124,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M124,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B125)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C125)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D125)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E125)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F125)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D125<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G125)-ROW(G$15),0))","v":"-"},{"$f":"IF($D125<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H125)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q125:$AA125,15-13*ORÇAMENTO!$AF$7))))","v":112.12},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D125<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A125,IF(ISERROR(MATCH($A125,$A$15:OFFSET($A125,-1,0),0)),MAX($M$15:OFFSET(M125,-1,0))+1,INDEX($M$15:OFFSET(M125,-1,0),MATCH($A125,$A$15:OFFSET($A125,-1,0),0)))))","v":9},{"$f":"IF($D125<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A125=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A125,0)),OFFSET($F$15,$A125,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,112.12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D125=\"Serviço\",AB$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AB125)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AC$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AC125)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AD$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AD125)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AE$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AE125)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AF$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AF125)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AG$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AG125)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AH$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AH125)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AI$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AI125)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AJ$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AJ125)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D125=\"Serviço\",AK$12<>0,$H125>0,OR(AUTOEVENTO<>\"manual\",$M125<>1)),ROUND(OFFSET($P125,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H125*OFFSET(ORÇAMENTO!$X$15,ROW(AK125)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AM$13))))","v":3},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AN$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AO$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AP$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AQ$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AR$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AS$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AT$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AU$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M125=1),0,IF(OFFSET(CRONOPLE!$F$14,$M125,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M125,AV$13))))","v":1000000000000},null,{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,AX$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,AY$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,AZ$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,BA$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,BB$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,BC$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,BD$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,BE$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,BF$13))))","v":1000000000000},{"$f":"IF($D125<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M125=1),$M125>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M125,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M125,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B126)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C126)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D126)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E126)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F126)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D126<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G126)-ROW(G$15),0))","v":"-"},{"$f":"IF($D126<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H126)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q126:$AA126,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D126<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A126,IF(ISERROR(MATCH($A126,$A$15:OFFSET($A126,-1,0),0)),MAX($M$15:OFFSET(M126,-1,0))+1,INDEX($M$15:OFFSET(M126,-1,0),MATCH($A126,$A$15:OFFSET($A126,-1,0),0)))))","v":9},{"$f":"IF($D126<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A126=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A126,0)),OFFSET($F$15,$A126,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D126=\"Serviço\",AB$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AB126)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AC$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AC126)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AD$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AD126)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AE$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AE126)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AF$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AF126)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AG$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AG126)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AH$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AH126)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AI$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AI126)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AJ$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AJ126)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D126=\"Serviço\",AK$12<>0,$H126>0,OR(AUTOEVENTO<>\"manual\",$M126<>1)),ROUND(OFFSET($P126,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H126*OFFSET(ORÇAMENTO!$X$15,ROW(AK126)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AM$13))))","v":3},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AN$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AO$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AP$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AQ$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AR$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AS$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AT$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AU$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M126=1),0,IF(OFFSET(CRONOPLE!$F$14,$M126,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M126,AV$13))))","v":1000000000000},null,{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,AX$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,AY$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,AZ$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,BA$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,BB$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,BC$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,BD$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,BE$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,BF$13))))","v":1000000000000},{"$f":"IF($D126<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M126=1),$M126>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M126,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M126,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K127<>\"\",MIN(VALUE(LEFT(K127,FIND(\".\",K127)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B127>AUTOEVENTO,$B127=\"S\",$B127=0),SUBSTITUTE(OFFSET($A127,-1,0),IF($D127=\"Serviço\",\".\",\"\"),\"\"),ROW(A127)-ROW($A$15)&\".\"))","v":9},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B127)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C127)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D127)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E127)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F127)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D127<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G127)-ROW(G$15),0))","v":"-"},{"$f":"IF($D127<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H127)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q127:$AA127,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D127<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A127,IF(ISERROR(MATCH($A127,$A$15:OFFSET($A127,-1,0),0)),MAX($M$15:OFFSET(M127,-1,0))+1,INDEX($M$15:OFFSET(M127,-1,0),MATCH($A127,$A$15:OFFSET($A127,-1,0),0)))))","v":9},{"$f":"IF($D127<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A127=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A127,0)),OFFSET($F$15,$A127,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D127=\"Serviço\",AB$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AB127)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AC$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AC127)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AD$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AD127)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AE$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AE127)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AF$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AF127)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AG$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AG127)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AH$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AH127)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AI$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AI127)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AJ$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AJ127)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D127=\"Serviço\",AK$12<>0,$H127>0,OR(AUTOEVENTO<>\"manual\",$M127<>1)),ROUND(OFFSET($P127,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H127*OFFSET(ORÇAMENTO!$X$15,ROW(AK127)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AM$13))))","v":3},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AN$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AO$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AP$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AQ$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AR$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AS$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AT$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AU$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M127=1),0,IF(OFFSET(CRONOPLE!$F$14,$M127,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M127,AV$13))))","v":1000000000000},null,{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,AX$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,AY$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,AZ$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,BA$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,BB$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,BC$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,BD$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,BE$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,BF$13))))","v":1000000000000},{"$f":"IF($D127<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M127=1),$M127>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M127,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M127,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B128)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C128)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D128)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E128)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F128)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D128<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G128)-ROW(G$15),0))","v":"-"},{"$f":"IF($D128<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H128)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q128:$AA128,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D128<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A128,IF(ISERROR(MATCH($A128,$A$15:OFFSET($A128,-1,0),0)),MAX($M$15:OFFSET(M128,-1,0))+1,INDEX($M$15:OFFSET(M128,-1,0),MATCH($A128,$A$15:OFFSET($A128,-1,0),0)))))","v":9},{"$f":"IF($D128<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A128=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A128,0)),OFFSET($F$15,$A128,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D128=\"Serviço\",AB$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AB128)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AC$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AC128)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AD$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AD128)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AE$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AE128)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AF$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AF128)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AG$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AG128)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AH$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AH128)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AI$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AI128)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AJ$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AJ128)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D128=\"Serviço\",AK$12<>0,$H128>0,OR(AUTOEVENTO<>\"manual\",$M128<>1)),ROUND(OFFSET($P128,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H128*OFFSET(ORÇAMENTO!$X$15,ROW(AK128)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AM$13))))","v":3},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AN$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AO$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AP$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AQ$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AR$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AS$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AT$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AU$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M128=1),0,IF(OFFSET(CRONOPLE!$F$14,$M128,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M128,AV$13))))","v":1000000000000},null,{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,AX$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,AY$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,AZ$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,BA$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,BB$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,BC$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,BD$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,BE$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,BF$13))))","v":1000000000000},{"$f":"IF($D128<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M128=1),$M128>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M128,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M128,BG$13))))","v":1000000000000}]
[9,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B129)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C129)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D129)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E129)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F129)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D129<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G129)-ROW(G$15),0))","v":"-"},{"$f":"IF($D129<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H129)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q129:$AA129,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"9.INSTALAÇÕES ELÉTRICAS",".",{"$f":"IF($D129<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A129,IF(ISERROR(MATCH($A129,$A$15:OFFSET($A129,-1,0),0)),MAX($M$15:OFFSET(M129,-1,0))+1,INDEX($M$15:OFFSET(M129,-1,0),MATCH($A129,$A$15:OFFSET($A129,-1,0),0)))))","v":9},{"$f":"IF($D129<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A129=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A129,0)),OFFSET($F$15,$A129,0)))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D129=\"Serviço\",AB$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AB129)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AC$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AC129)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AD$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AD129)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AE$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AE129)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AF$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AF129)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AG$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AG129)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AH$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AH129)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AI$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AI129)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AJ$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AJ129)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D129=\"Serviço\",AK$12<>0,$H129>0,OR(AUTOEVENTO<>\"manual\",$M129<>1)),ROUND(OFFSET($P129,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H129*OFFSET(ORÇAMENTO!$X$15,ROW(AK129)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AM$13))))","v":3},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AN$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AO$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AP$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AQ$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AR$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AS$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AT$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AU$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M129=1),0,IF(OFFSET(CRONOPLE!$F$14,$M129,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M129,AV$13))))","v":1000000000000},null,{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,AX$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,AY$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,AZ$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,BA$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,BB$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,BC$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,BD$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,BE$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,BF$13))))","v":1000000000000},{"$f":"IF($D129<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M129=1),$M129>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M129,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M129,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K130<>\"\",MIN(VALUE(LEFT(K130,FIND(\".\",K130)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B130>AUTOEVENTO,$B130=\"S\",$B130=0),SUBSTITUTE(OFFSET($A130,-1,0),IF($D130=\"Serviço\",\".\",\"\"),\"\"),ROW(A130)-ROW($A$15)&\".\"))","v":13},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B130)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C130)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D130)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E130)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F130)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D130<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G130)-ROW(G$15),0))","v":"-"},{"$f":"IF($D130<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H130)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q130:$AA130,15-13*ORÇAMENTO!$AF$7))))","v":2},"2 undidades na torre do reservatório",null,"13.SERVIÇOS FINAIS ",".",{"$f":"IF($D130<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A130,IF(ISERROR(MATCH($A130,$A$15:OFFSET($A130,-1,0),0)),MAX($M$15:OFFSET(M130,-1,0))+1,INDEX($M$15:OFFSET(M130,-1,0),MATCH($A130,$A$15:OFFSET($A130,-1,0),0)))))","v":13},{"$f":"IF($D130<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A130=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A130,0)),OFFSET($F$15,$A130,0)))","v":"SERVIÇOS FINAIS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D130=\"Serviço\",AB$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AB130)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AC$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AC130)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AD$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AD130)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AE$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AE130)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AF$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AF130)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AG$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AG130)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AH$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AH130)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AI$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AI130)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AJ$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AJ130)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D130=\"Serviço\",AK$12<>0,$H130>0,OR(AUTOEVENTO<>\"manual\",$M130<>1)),ROUND(OFFSET($P130,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H130*OFFSET(ORÇAMENTO!$X$15,ROW(AK130)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AM$13))))","v":4},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AN$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AO$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AP$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AQ$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AR$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AS$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AT$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AU$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M130=1),0,IF(OFFSET(CRONOPLE!$F$14,$M130,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M130,AV$13))))","v":1000000000000},null,{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,AX$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,AY$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,AZ$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,BA$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,BB$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,BC$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,BD$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,BE$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,BF$13))))","v":1000000000000},{"$f":"IF($D130<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M130=1),$M130>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M130,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M130,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K131<>\"\",MIN(VALUE(LEFT(K131,FIND(\".\",K131)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B131>AUTOEVENTO,$B131=\"S\",$B131=0),SUBSTITUTE(OFFSET($A131,-1,0),IF($D131=\"Serviço\",\".\",\"\"),\"\"),ROW(A131)-ROW($A$15)&\".\"))","v":13},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B131)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C131)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D131)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E131)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F131)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D131<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G131)-ROW(G$15),0))","v":"-"},{"$f":"IF($D131<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H131)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q131:$AA131,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 undidade na torre do reservatório",null,"13.SERVIÇOS FINAIS ",".",{"$f":"IF($D131<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A131,IF(ISERROR(MATCH($A131,$A$15:OFFSET($A131,-1,0),0)),MAX($M$15:OFFSET(M131,-1,0))+1,INDEX($M$15:OFFSET(M131,-1,0),MATCH($A131,$A$15:OFFSET($A131,-1,0),0)))))","v":13},{"$f":"IF($D131<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A131=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A131,0)),OFFSET($F$15,$A131,0)))","v":"SERVIÇOS FINAIS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D131=\"Serviço\",AB$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AB131)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AC$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AC131)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AD$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AD131)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AE$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AE131)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AF$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AF131)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AG$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AG131)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AH$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AH131)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AI$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AI131)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AJ$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AJ131)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D131=\"Serviço\",AK$12<>0,$H131>0,OR(AUTOEVENTO<>\"manual\",$M131<>1)),ROUND(OFFSET($P131,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H131*OFFSET(ORÇAMENTO!$X$15,ROW(AK131)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AM$13))))","v":4},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AN$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AO$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AP$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AQ$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AR$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AS$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AT$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AU$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M131=1),0,IF(OFFSET(CRONOPLE!$F$14,$M131,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M131,AV$13))))","v":1000000000000},null,{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,AX$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,AY$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,AZ$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,BA$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,BB$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,BC$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,BD$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,BE$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,BF$13))))","v":1000000000000},{"$f":"IF($D131<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M131=1),$M131>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M131,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M131,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B132)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C132)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D132)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E132)-ROW(E$15),0)","v":"1.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F132)-ROW(F$15),0)","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},{"$f":"IF($D132<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G132)-ROW(G$15),0))","v":""},{"$f":"IF($D132<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H132)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q132:$AA132,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D132<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A132,IF(ISERROR(MATCH($A132,$A$15:OFFSET($A132,-1,0),0)),MAX($M$15:OFFSET(M132,-1,0))+1,INDEX($M$15:OFFSET(M132,-1,0),MATCH($A132,$A$15:OFFSET($A132,-1,0),0)))))","v":""},{"$f":"IF($D132<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A132=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A132,0)),OFFSET($F$15,$A132,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D132=\"Serviço\",AB$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AB132)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AC$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AC132)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AD$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AD132)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AE$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AE132)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AF$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AF132)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AG$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AG132)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AH$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AH132)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AI$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AI132)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AJ$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AJ132)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D132=\"Serviço\",AK$12<>0,$H132>0,OR(AUTOEVENTO<>\"manual\",$M132<>1)),ROUND(OFFSET($P132,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H132*OFFSET(ORÇAMENTO!$X$15,ROW(AK132)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AM$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AN$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AO$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AP$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AQ$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AR$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AS$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AT$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AU$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M132=1),0,IF(OFFSET(CRONOPLE!$F$14,$M132,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M132,AV$13))))","v":0},null,{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,AX$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,AY$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,AZ$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,BA$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,BB$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,BC$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,BD$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,BE$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,BF$13))))","v":0},{"$f":"IF($D132<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M132=1),$M132>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M132,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M132,BG$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K133<>\"\",MIN(VALUE(LEFT(K133,FIND(\".\",K133)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B133>AUTOEVENTO,$B133=\"S\",$B133=0),SUBSTITUTE(OFFSET($A133,-1,0),IF($D133=\"Serviço\",\".\",\"\"),\"\"),ROW(A133)-ROW($A$15)&\".\"))","v":0},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B133)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C133)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D133)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E133)-ROW(E$15),0)","v":"1.10.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F133)-ROW(F$15),0)","v":"ÁGUA FRIA"},{"$f":"IF($D133<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G133)-ROW(G$15),0))","v":""},{"$f":"IF($D133<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H133)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q133:$AA133,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D133<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A133,IF(ISERROR(MATCH($A133,$A$15:OFFSET($A133,-1,0),0)),MAX($M$15:OFFSET(M133,-1,0))+1,INDEX($M$15:OFFSET(M133,-1,0),MATCH($A133,$A$15:OFFSET($A133,-1,0),0)))))","v":""},{"$f":"IF($D133<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A133=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A133,0)),OFFSET($F$15,$A133,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D133=\"Serviço\",AB$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AB133)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AC$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AC133)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AD$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AD133)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AE$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AE133)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AF$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AF133)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AG$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AG133)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AH$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AH133)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AI$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AI133)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AJ$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AJ133)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D133=\"Serviço\",AK$12<>0,$H133>0,OR(AUTOEVENTO<>\"manual\",$M133<>1)),ROUND(OFFSET($P133,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H133*OFFSET(ORÇAMENTO!$X$15,ROW(AK133)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AM$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AN$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AO$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AP$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AQ$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AR$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AS$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AT$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AU$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M133=1),0,IF(OFFSET(CRONOPLE!$F$14,$M133,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M133,AV$13))))","v":0},null,{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,AX$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,AY$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,AZ$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,BA$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,BB$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,BC$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,BD$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,BE$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,BF$13))))","v":0},{"$f":"IF($D133<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M133=1),$M133>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M133,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M133,BG$13))))","v":0}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B134)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C134)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D134)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E134)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F134)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D134<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G134)-ROW(G$15),0))","v":"-"},{"$f":"IF($D134<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H134)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q134:$AA134,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D134<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A134,IF(ISERROR(MATCH($A134,$A$15:OFFSET($A134,-1,0),0)),MAX($M$15:OFFSET(M134,-1,0))+1,INDEX($M$15:OFFSET(M134,-1,0),MATCH($A134,$A$15:OFFSET($A134,-1,0),0)))))","v":10},{"$f":"IF($D134<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A134=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A134,0)),OFFSET($F$15,$A134,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D134=\"Serviço\",AB$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AB134)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AC$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AC134)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AD$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AD134)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AE$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AE134)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AF$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AF134)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AG$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AG134)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AH$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AH134)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AI$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AI134)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AJ$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AJ134)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D134=\"Serviço\",AK$12<>0,$H134>0,OR(AUTOEVENTO<>\"manual\",$M134<>1)),ROUND(OFFSET($P134,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H134*OFFSET(ORÇAMENTO!$X$15,ROW(AK134)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AM$13))))","v":3},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AN$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AO$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AP$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AQ$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AR$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AS$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AT$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AU$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M134=1),0,IF(OFFSET(CRONOPLE!$F$14,$M134,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M134,AV$13))))","v":1000000000000},null,{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,AX$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,AY$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,AZ$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,BA$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,BB$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,BC$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,BD$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,BE$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,BF$13))))","v":1000000000000},{"$f":"IF($D134<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M134=1),$M134>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M134,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M134,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K135<>\"\",MIN(VALUE(LEFT(K135,FIND(\".\",K135)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B135>AUTOEVENTO,$B135=\"S\",$B135=0),SUBSTITUTE(OFFSET($A135,-1,0),IF($D135=\"Serviço\",\".\",\"\"),\"\"),ROW(A135)-ROW($A$15)&\".\"))","v":10},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B135)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C135)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D135)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E135)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F135)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D135<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G135)-ROW(G$15),0))","v":"-"},{"$f":"IF($D135<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H135)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q135:$AA135,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D135<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A135,IF(ISERROR(MATCH($A135,$A$15:OFFSET($A135,-1,0),0)),MAX($M$15:OFFSET(M135,-1,0))+1,INDEX($M$15:OFFSET(M135,-1,0),MATCH($A135,$A$15:OFFSET($A135,-1,0),0)))))","v":10},{"$f":"IF($D135<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A135=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A135,0)),OFFSET($F$15,$A135,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D135=\"Serviço\",AB$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AB135)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AC$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AC135)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AD$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AD135)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AE$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AE135)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AF$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AF135)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AG$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AG135)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AH$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AH135)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AI$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AI135)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AJ$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AJ135)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D135=\"Serviço\",AK$12<>0,$H135>0,OR(AUTOEVENTO<>\"manual\",$M135<>1)),ROUND(OFFSET($P135,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H135*OFFSET(ORÇAMENTO!$X$15,ROW(AK135)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AM$13))))","v":3},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AN$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AO$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AP$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AQ$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AR$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AS$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AT$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AU$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M135=1),0,IF(OFFSET(CRONOPLE!$F$14,$M135,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M135,AV$13))))","v":1000000000000},null,{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,AX$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,AY$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,AZ$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,BA$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,BB$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,BC$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,BD$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,BE$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,BF$13))))","v":1000000000000},{"$f":"IF($D135<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M135=1),$M135>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M135,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M135,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K136<>\"\",MIN(VALUE(LEFT(K136,FIND(\".\",K136)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B136>AUTOEVENTO,$B136=\"S\",$B136=0),SUBSTITUTE(OFFSET($A136,-1,0),IF($D136=\"Serviço\",\".\",\"\"),\"\"),ROW(A136)-ROW($A$15)&\".\"))","v":10},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B136)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C136)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D136)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E136)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F136)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D136<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G136)-ROW(G$15),0))","v":"-"},{"$f":"IF($D136<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H136)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q136:$AA136,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D136<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A136,IF(ISERROR(MATCH($A136,$A$15:OFFSET($A136,-1,0),0)),MAX($M$15:OFFSET(M136,-1,0))+1,INDEX($M$15:OFFSET(M136,-1,0),MATCH($A136,$A$15:OFFSET($A136,-1,0),0)))))","v":10},{"$f":"IF($D136<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A136=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A136,0)),OFFSET($F$15,$A136,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D136=\"Serviço\",AB$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AB136)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AC$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AC136)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AD$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AD136)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AE$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AE136)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AF$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AF136)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AG$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AG136)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AH$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AH136)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AI$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AI136)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AJ$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AJ136)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D136=\"Serviço\",AK$12<>0,$H136>0,OR(AUTOEVENTO<>\"manual\",$M136<>1)),ROUND(OFFSET($P136,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H136*OFFSET(ORÇAMENTO!$X$15,ROW(AK136)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AM$13))))","v":3},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AN$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AO$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AP$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AQ$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AR$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AS$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AT$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AU$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M136=1),0,IF(OFFSET(CRONOPLE!$F$14,$M136,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M136,AV$13))))","v":1000000000000},null,{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,AX$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,AY$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,AZ$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,BA$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,BB$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,BC$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,BD$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,BE$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,BF$13))))","v":1000000000000},{"$f":"IF($D136<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M136=1),$M136>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M136,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M136,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B137)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C137)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D137)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E137)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F137)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D137<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G137)-ROW(G$15),0))","v":"-"},{"$f":"IF($D137<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H137)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q137:$AA137,15-13*ORÇAMENTO!$AF$7))))","v":7},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D137<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A137,IF(ISERROR(MATCH($A137,$A$15:OFFSET($A137,-1,0),0)),MAX($M$15:OFFSET(M137,-1,0))+1,INDEX($M$15:OFFSET(M137,-1,0),MATCH($A137,$A$15:OFFSET($A137,-1,0),0)))))","v":10},{"$f":"IF($D137<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A137=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A137,0)),OFFSET($F$15,$A137,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D137=\"Serviço\",AB$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AB137)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AC$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AC137)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AD$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AD137)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AE$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AE137)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AF$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AF137)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AG$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AG137)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AH$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AH137)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AI$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AI137)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AJ$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AJ137)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D137=\"Serviço\",AK$12<>0,$H137>0,OR(AUTOEVENTO<>\"manual\",$M137<>1)),ROUND(OFFSET($P137,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H137*OFFSET(ORÇAMENTO!$X$15,ROW(AK137)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AM$13))))","v":3},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AN$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AO$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AP$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AQ$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AR$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AS$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AT$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AU$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M137=1),0,IF(OFFSET(CRONOPLE!$F$14,$M137,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M137,AV$13))))","v":1000000000000},null,{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,AX$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,AY$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,AZ$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,BA$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,BB$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,BC$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,BD$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,BE$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,BF$13))))","v":1000000000000},{"$f":"IF($D137<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M137=1),$M137>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M137,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M137,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B138)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C138)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D138)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E138)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F138)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D138<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G138)-ROW(G$15),0))","v":"-"},{"$f":"IF($D138<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H138)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q138:$AA138,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D138<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A138,IF(ISERROR(MATCH($A138,$A$15:OFFSET($A138,-1,0),0)),MAX($M$15:OFFSET(M138,-1,0))+1,INDEX($M$15:OFFSET(M138,-1,0),MATCH($A138,$A$15:OFFSET($A138,-1,0),0)))))","v":10},{"$f":"IF($D138<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A138=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A138,0)),OFFSET($F$15,$A138,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D138=\"Serviço\",AB$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AB138)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AC$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AC138)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AD$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AD138)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AE$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AE138)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AF$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AF138)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AG$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AG138)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AH$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AH138)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AI$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AI138)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AJ$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AJ138)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D138=\"Serviço\",AK$12<>0,$H138>0,OR(AUTOEVENTO<>\"manual\",$M138<>1)),ROUND(OFFSET($P138,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H138*OFFSET(ORÇAMENTO!$X$15,ROW(AK138)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AM$13))))","v":3},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AN$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AO$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AP$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AQ$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AR$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AS$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AT$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AU$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M138=1),0,IF(OFFSET(CRONOPLE!$F$14,$M138,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M138,AV$13))))","v":1000000000000},null,{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,AX$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,AY$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,AZ$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,BA$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,BB$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,BC$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,BD$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,BE$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,BF$13))))","v":1000000000000},{"$f":"IF($D138<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M138=1),$M138>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M138,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M138,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B139)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C139)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D139)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E139)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F139)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D139<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G139)-ROW(G$15),0))","v":"-"},{"$f":"IF($D139<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H139)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q139:$AA139,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D139<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A139,IF(ISERROR(MATCH($A139,$A$15:OFFSET($A139,-1,0),0)),MAX($M$15:OFFSET(M139,-1,0))+1,INDEX($M$15:OFFSET(M139,-1,0),MATCH($A139,$A$15:OFFSET($A139,-1,0),0)))))","v":10},{"$f":"IF($D139<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A139=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A139,0)),OFFSET($F$15,$A139,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D139=\"Serviço\",AB$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AB139)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AC$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AC139)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AD$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AD139)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AE$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AE139)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AF$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AF139)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AG$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AG139)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AH$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AH139)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AI$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AI139)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AJ$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AJ139)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D139=\"Serviço\",AK$12<>0,$H139>0,OR(AUTOEVENTO<>\"manual\",$M139<>1)),ROUND(OFFSET($P139,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H139*OFFSET(ORÇAMENTO!$X$15,ROW(AK139)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AM$13))))","v":3},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AN$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AO$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AP$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AQ$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AR$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AS$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AT$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AU$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M139=1),0,IF(OFFSET(CRONOPLE!$F$14,$M139,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M139,AV$13))))","v":1000000000000},null,{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,AX$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,AY$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,AZ$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,BA$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,BB$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,BC$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,BD$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,BE$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,BF$13))))","v":1000000000000},{"$f":"IF($D139<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M139=1),$M139>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M139,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M139,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B140)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C140)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D140)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E140)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F140)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D140<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G140)-ROW(G$15),0))","v":"-"},{"$f":"IF($D140<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H140)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q140:$AA140,15-13*ORÇAMENTO!$AF$7))))","v":3},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D140<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A140,IF(ISERROR(MATCH($A140,$A$15:OFFSET($A140,-1,0),0)),MAX($M$15:OFFSET(M140,-1,0))+1,INDEX($M$15:OFFSET(M140,-1,0),MATCH($A140,$A$15:OFFSET($A140,-1,0),0)))))","v":10},{"$f":"IF($D140<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A140=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A140,0)),OFFSET($F$15,$A140,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D140=\"Serviço\",AB$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AB140)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AC$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AC140)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AD$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AD140)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AE$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AE140)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AF$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AF140)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AG$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AG140)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AH$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AH140)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AI$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AI140)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AJ$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AJ140)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D140=\"Serviço\",AK$12<>0,$H140>0,OR(AUTOEVENTO<>\"manual\",$M140<>1)),ROUND(OFFSET($P140,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H140*OFFSET(ORÇAMENTO!$X$15,ROW(AK140)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AM$13))))","v":3},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AN$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AO$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AP$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AQ$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AR$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AS$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AT$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AU$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M140=1),0,IF(OFFSET(CRONOPLE!$F$14,$M140,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M140,AV$13))))","v":1000000000000},null,{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,AX$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,AY$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,AZ$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,BA$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,BB$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,BC$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,BD$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,BE$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,BF$13))))","v":1000000000000},{"$f":"IF($D140<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M140=1),$M140>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M140,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M140,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B141)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C141)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D141)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E141)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F141)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D141<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G141)-ROW(G$15),0))","v":"-"},{"$f":"IF($D141<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H141)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q141:$AA141,15-13*ORÇAMENTO!$AF$7))))","v":14},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D141<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A141,IF(ISERROR(MATCH($A141,$A$15:OFFSET($A141,-1,0),0)),MAX($M$15:OFFSET(M141,-1,0))+1,INDEX($M$15:OFFSET(M141,-1,0),MATCH($A141,$A$15:OFFSET($A141,-1,0),0)))))","v":10},{"$f":"IF($D141<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A141=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A141,0)),OFFSET($F$15,$A141,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,14,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D141=\"Serviço\",AB$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AB141)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AC$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AC141)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AD$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AD141)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AE$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AE141)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AF$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AF141)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AG$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AG141)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AH$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AH141)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AI$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AI141)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AJ$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AJ141)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D141=\"Serviço\",AK$12<>0,$H141>0,OR(AUTOEVENTO<>\"manual\",$M141<>1)),ROUND(OFFSET($P141,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H141*OFFSET(ORÇAMENTO!$X$15,ROW(AK141)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AM$13))))","v":3},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AN$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AO$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AP$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AQ$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AR$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AS$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AT$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AU$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M141=1),0,IF(OFFSET(CRONOPLE!$F$14,$M141,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M141,AV$13))))","v":1000000000000},null,{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,AX$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,AY$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,AZ$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,BA$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,BB$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,BC$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,BD$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,BE$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,BF$13))))","v":1000000000000},{"$f":"IF($D141<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M141=1),$M141>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M141,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M141,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B142)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C142)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D142)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E142)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F142)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D142<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G142)-ROW(G$15),0))","v":"-"},{"$f":"IF($D142<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H142)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q142:$AA142,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D142<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A142,IF(ISERROR(MATCH($A142,$A$15:OFFSET($A142,-1,0),0)),MAX($M$15:OFFSET(M142,-1,0))+1,INDEX($M$15:OFFSET(M142,-1,0),MATCH($A142,$A$15:OFFSET($A142,-1,0),0)))))","v":10},{"$f":"IF($D142<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A142=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A142,0)),OFFSET($F$15,$A142,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D142=\"Serviço\",AB$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AB142)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AC$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AC142)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AD$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AD142)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AE$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AE142)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AF$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AF142)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AG$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AG142)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AH$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AH142)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AI$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AI142)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AJ$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AJ142)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D142=\"Serviço\",AK$12<>0,$H142>0,OR(AUTOEVENTO<>\"manual\",$M142<>1)),ROUND(OFFSET($P142,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H142*OFFSET(ORÇAMENTO!$X$15,ROW(AK142)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AM$13))))","v":3},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AN$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AO$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AP$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AQ$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AR$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AS$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AT$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AU$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M142=1),0,IF(OFFSET(CRONOPLE!$F$14,$M142,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M142,AV$13))))","v":1000000000000},null,{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,AX$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,AY$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,AZ$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,BA$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,BB$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,BC$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,BD$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,BE$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,BF$13))))","v":1000000000000},{"$f":"IF($D142<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M142=1),$M142>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M142,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M142,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B143)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C143)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D143)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E143)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F143)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D143<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G143)-ROW(G$15),0))","v":"-"},{"$f":"IF($D143<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H143)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q143:$AA143,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D143<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A143,IF(ISERROR(MATCH($A143,$A$15:OFFSET($A143,-1,0),0)),MAX($M$15:OFFSET(M143,-1,0))+1,INDEX($M$15:OFFSET(M143,-1,0),MATCH($A143,$A$15:OFFSET($A143,-1,0),0)))))","v":10},{"$f":"IF($D143<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A143=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A143,0)),OFFSET($F$15,$A143,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D143=\"Serviço\",AB$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AB143)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AC$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AC143)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AD$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AD143)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AE$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AE143)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AF$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AF143)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AG$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AG143)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AH$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AH143)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AI$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AI143)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AJ$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AJ143)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D143=\"Serviço\",AK$12<>0,$H143>0,OR(AUTOEVENTO<>\"manual\",$M143<>1)),ROUND(OFFSET($P143,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H143*OFFSET(ORÇAMENTO!$X$15,ROW(AK143)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AM$13))))","v":3},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AN$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AO$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AP$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AQ$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AR$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AS$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AT$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AU$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M143=1),0,IF(OFFSET(CRONOPLE!$F$14,$M143,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M143,AV$13))))","v":1000000000000},null,{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,AX$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,AY$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,AZ$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,BA$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,BB$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,BC$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,BD$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,BE$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,BF$13))))","v":1000000000000},{"$f":"IF($D143<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M143=1),$M143>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M143,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M143,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B144)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C144)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D144)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E144)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F144)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D144<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G144)-ROW(G$15),0))","v":"-"},{"$f":"IF($D144<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H144)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q144:$AA144,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D144<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A144,IF(ISERROR(MATCH($A144,$A$15:OFFSET($A144,-1,0),0)),MAX($M$15:OFFSET(M144,-1,0))+1,INDEX($M$15:OFFSET(M144,-1,0),MATCH($A144,$A$15:OFFSET($A144,-1,0),0)))))","v":10},{"$f":"IF($D144<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A144=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A144,0)),OFFSET($F$15,$A144,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D144=\"Serviço\",AB$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AB144)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AC$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AC144)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AD$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AD144)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AE$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AE144)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AF$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AF144)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AG$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AG144)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AH$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AH144)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AI$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AI144)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AJ$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AJ144)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D144=\"Serviço\",AK$12<>0,$H144>0,OR(AUTOEVENTO<>\"manual\",$M144<>1)),ROUND(OFFSET($P144,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H144*OFFSET(ORÇAMENTO!$X$15,ROW(AK144)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AM$13))))","v":3},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AN$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AO$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AP$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AQ$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AR$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AS$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AT$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AU$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M144=1),0,IF(OFFSET(CRONOPLE!$F$14,$M144,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M144,AV$13))))","v":1000000000000},null,{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,AX$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,AY$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,AZ$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,BA$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,BB$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,BC$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,BD$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,BE$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,BF$13))))","v":1000000000000},{"$f":"IF($D144<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M144=1),$M144>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M144,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M144,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B145)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C145)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D145)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E145)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F145)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D145<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G145)-ROW(G$15),0))","v":"-"},{"$f":"IF($D145<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H145)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q145:$AA145,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D145<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A145,IF(ISERROR(MATCH($A145,$A$15:OFFSET($A145,-1,0),0)),MAX($M$15:OFFSET(M145,-1,0))+1,INDEX($M$15:OFFSET(M145,-1,0),MATCH($A145,$A$15:OFFSET($A145,-1,0),0)))))","v":10},{"$f":"IF($D145<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A145=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A145,0)),OFFSET($F$15,$A145,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D145=\"Serviço\",AB$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AB145)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AC$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AC145)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AD$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AD145)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AE$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AE145)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AF$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AF145)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AG$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AG145)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AH$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AH145)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AI$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AI145)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AJ$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AJ145)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D145=\"Serviço\",AK$12<>0,$H145>0,OR(AUTOEVENTO<>\"manual\",$M145<>1)),ROUND(OFFSET($P145,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H145*OFFSET(ORÇAMENTO!$X$15,ROW(AK145)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AM$13))))","v":3},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AN$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AO$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AP$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AQ$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AR$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AS$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AT$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AU$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M145=1),0,IF(OFFSET(CRONOPLE!$F$14,$M145,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M145,AV$13))))","v":1000000000000},null,{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,AX$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,AY$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,AZ$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,BA$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,BB$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,BC$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,BD$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,BE$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,BF$13))))","v":1000000000000},{"$f":"IF($D145<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M145=1),$M145>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M145,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M145,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B146)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C146)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D146)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E146)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F146)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D146<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G146)-ROW(G$15),0))","v":"-"},{"$f":"IF($D146<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H146)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q146:$AA146,15-13*ORÇAMENTO!$AF$7))))","v":8},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D146<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A146,IF(ISERROR(MATCH($A146,$A$15:OFFSET($A146,-1,0),0)),MAX($M$15:OFFSET(M146,-1,0))+1,INDEX($M$15:OFFSET(M146,-1,0),MATCH($A146,$A$15:OFFSET($A146,-1,0),0)))))","v":10},{"$f":"IF($D146<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A146=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A146,0)),OFFSET($F$15,$A146,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D146=\"Serviço\",AB$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AB146)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AC$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AC146)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AD$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AD146)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AE$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AE146)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AF$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AF146)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AG$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AG146)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AH$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AH146)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AI$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AI146)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AJ$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AJ146)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D146=\"Serviço\",AK$12<>0,$H146>0,OR(AUTOEVENTO<>\"manual\",$M146<>1)),ROUND(OFFSET($P146,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H146*OFFSET(ORÇAMENTO!$X$15,ROW(AK146)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AM$13))))","v":3},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AN$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AO$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AP$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AQ$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AR$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AS$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AT$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AU$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M146=1),0,IF(OFFSET(CRONOPLE!$F$14,$M146,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M146,AV$13))))","v":1000000000000},null,{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,AX$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,AY$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,AZ$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,BA$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,BB$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,BC$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,BD$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,BE$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,BF$13))))","v":1000000000000},{"$f":"IF($D146<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M146=1),$M146>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M146,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M146,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B147)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C147)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D147)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E147)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F147)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D147<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G147)-ROW(G$15),0))","v":"-"},{"$f":"IF($D147<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H147)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q147:$AA147,15-13*ORÇAMENTO!$AF$7))))","v":8},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D147<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A147,IF(ISERROR(MATCH($A147,$A$15:OFFSET($A147,-1,0),0)),MAX($M$15:OFFSET(M147,-1,0))+1,INDEX($M$15:OFFSET(M147,-1,0),MATCH($A147,$A$15:OFFSET($A147,-1,0),0)))))","v":10},{"$f":"IF($D147<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A147=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A147,0)),OFFSET($F$15,$A147,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D147=\"Serviço\",AB$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AB147)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AC$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AC147)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AD$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AD147)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AE$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AE147)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AF$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AF147)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AG$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AG147)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AH$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AH147)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AI$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AI147)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AJ$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AJ147)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D147=\"Serviço\",AK$12<>0,$H147>0,OR(AUTOEVENTO<>\"manual\",$M147<>1)),ROUND(OFFSET($P147,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H147*OFFSET(ORÇAMENTO!$X$15,ROW(AK147)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AM$13))))","v":3},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AN$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AO$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AP$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AQ$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AR$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AS$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AT$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AU$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M147=1),0,IF(OFFSET(CRONOPLE!$F$14,$M147,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M147,AV$13))))","v":1000000000000},null,{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,AX$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,AY$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,AZ$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,BA$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,BB$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,BC$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,BD$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,BE$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,BF$13))))","v":1000000000000},{"$f":"IF($D147<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M147=1),$M147>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M147,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M147,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B148)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C148)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D148)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E148)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F148)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D148<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G148)-ROW(G$15),0))","v":"-"},{"$f":"IF($D148<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H148)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q148:$AA148,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D148<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A148,IF(ISERROR(MATCH($A148,$A$15:OFFSET($A148,-1,0),0)),MAX($M$15:OFFSET(M148,-1,0))+1,INDEX($M$15:OFFSET(M148,-1,0),MATCH($A148,$A$15:OFFSET($A148,-1,0),0)))))","v":10},{"$f":"IF($D148<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A148=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A148,0)),OFFSET($F$15,$A148,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D148=\"Serviço\",AB$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AB148)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AC$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AC148)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AD$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AD148)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AE$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AE148)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AF$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AF148)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AG$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AG148)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AH$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AH148)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AI$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AI148)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AJ$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AJ148)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D148=\"Serviço\",AK$12<>0,$H148>0,OR(AUTOEVENTO<>\"manual\",$M148<>1)),ROUND(OFFSET($P148,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H148*OFFSET(ORÇAMENTO!$X$15,ROW(AK148)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AM$13))))","v":3},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AN$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AO$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AP$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AQ$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AR$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AS$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AT$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AU$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M148=1),0,IF(OFFSET(CRONOPLE!$F$14,$M148,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M148,AV$13))))","v":1000000000000},null,{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,AX$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,AY$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,AZ$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,BA$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,BB$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,BC$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,BD$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,BE$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,BF$13))))","v":1000000000000},{"$f":"IF($D148<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M148=1),$M148>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M148,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M148,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B149)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C149)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D149)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E149)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F149)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D149<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G149)-ROW(G$15),0))","v":"-"},{"$f":"IF($D149<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H149)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q149:$AA149,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D149<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A149,IF(ISERROR(MATCH($A149,$A$15:OFFSET($A149,-1,0),0)),MAX($M$15:OFFSET(M149,-1,0))+1,INDEX($M$15:OFFSET(M149,-1,0),MATCH($A149,$A$15:OFFSET($A149,-1,0),0)))))","v":10},{"$f":"IF($D149<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A149=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A149,0)),OFFSET($F$15,$A149,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D149=\"Serviço\",AB$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AB149)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AC$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AC149)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AD$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AD149)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AE$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AE149)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AF$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AF149)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AG$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AG149)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AH$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AH149)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AI$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AI149)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AJ$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AJ149)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D149=\"Serviço\",AK$12<>0,$H149>0,OR(AUTOEVENTO<>\"manual\",$M149<>1)),ROUND(OFFSET($P149,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H149*OFFSET(ORÇAMENTO!$X$15,ROW(AK149)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AM$13))))","v":3},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AN$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AO$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AP$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AQ$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AR$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AS$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AT$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AU$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M149=1),0,IF(OFFSET(CRONOPLE!$F$14,$M149,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M149,AV$13))))","v":1000000000000},null,{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,AX$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,AY$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,AZ$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,BA$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,BB$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,BC$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,BD$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,BE$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,BF$13))))","v":1000000000000},{"$f":"IF($D149<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M149=1),$M149>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M149,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M149,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B150)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C150)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D150)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E150)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F150)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D150<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G150)-ROW(G$15),0))","v":"-"},{"$f":"IF($D150<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H150)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q150:$AA150,15-13*ORÇAMENTO!$AF$7))))","v":1},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D150<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A150,IF(ISERROR(MATCH($A150,$A$15:OFFSET($A150,-1,0),0)),MAX($M$15:OFFSET(M150,-1,0))+1,INDEX($M$15:OFFSET(M150,-1,0),MATCH($A150,$A$15:OFFSET($A150,-1,0),0)))))","v":10},{"$f":"IF($D150<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A150=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A150,0)),OFFSET($F$15,$A150,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D150=\"Serviço\",AB$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AB150)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AC$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AC150)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AD$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AD150)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AE$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AE150)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AF$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AF150)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AG$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AG150)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AH$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AH150)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AI$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AI150)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AJ$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AJ150)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D150=\"Serviço\",AK$12<>0,$H150>0,OR(AUTOEVENTO<>\"manual\",$M150<>1)),ROUND(OFFSET($P150,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H150*OFFSET(ORÇAMENTO!$X$15,ROW(AK150)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AM$13))))","v":3},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AN$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AO$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AP$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AQ$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AR$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AS$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AT$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AU$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M150=1),0,IF(OFFSET(CRONOPLE!$F$14,$M150,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M150,AV$13))))","v":1000000000000},null,{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,AX$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,AY$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,AZ$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,BA$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,BB$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,BC$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,BD$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,BE$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,BF$13))))","v":1000000000000},{"$f":"IF($D150<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M150=1),$M150>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M150,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M150,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B151)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C151)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D151)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E151)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F151)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D151<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G151)-ROW(G$15),0))","v":"-"},{"$f":"IF($D151<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H151)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q151:$AA151,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D151<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A151,IF(ISERROR(MATCH($A151,$A$15:OFFSET($A151,-1,0),0)),MAX($M$15:OFFSET(M151,-1,0))+1,INDEX($M$15:OFFSET(M151,-1,0),MATCH($A151,$A$15:OFFSET($A151,-1,0),0)))))","v":10},{"$f":"IF($D151<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A151=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A151,0)),OFFSET($F$15,$A151,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D151=\"Serviço\",AB$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AB151)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AC$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AC151)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AD$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AD151)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AE$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AE151)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AF$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AF151)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AG$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AG151)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AH$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AH151)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AI$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AI151)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AJ$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AJ151)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D151=\"Serviço\",AK$12<>0,$H151>0,OR(AUTOEVENTO<>\"manual\",$M151<>1)),ROUND(OFFSET($P151,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H151*OFFSET(ORÇAMENTO!$X$15,ROW(AK151)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AM$13))))","v":3},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AN$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AO$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AP$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AQ$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AR$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AS$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AT$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AU$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M151=1),0,IF(OFFSET(CRONOPLE!$F$14,$M151,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M151,AV$13))))","v":1000000000000},null,{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,AX$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,AY$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,AZ$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,BA$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,BB$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,BC$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,BD$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,BE$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,BF$13))))","v":1000000000000},{"$f":"IF($D151<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M151=1),$M151>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M151,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M151,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B152)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C152)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D152)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E152)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F152)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D152<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G152)-ROW(G$15),0))","v":"-"},{"$f":"IF($D152<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H152)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q152:$AA152,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D152<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A152,IF(ISERROR(MATCH($A152,$A$15:OFFSET($A152,-1,0),0)),MAX($M$15:OFFSET(M152,-1,0))+1,INDEX($M$15:OFFSET(M152,-1,0),MATCH($A152,$A$15:OFFSET($A152,-1,0),0)))))","v":10},{"$f":"IF($D152<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A152=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A152,0)),OFFSET($F$15,$A152,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D152=\"Serviço\",AB$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AB152)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AC$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AC152)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AD$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AD152)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AE$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AE152)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AF$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AF152)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AG$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AG152)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AH$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AH152)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AI$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AI152)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AJ$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AJ152)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D152=\"Serviço\",AK$12<>0,$H152>0,OR(AUTOEVENTO<>\"manual\",$M152<>1)),ROUND(OFFSET($P152,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H152*OFFSET(ORÇAMENTO!$X$15,ROW(AK152)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AM$13))))","v":3},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AN$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AO$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AP$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AQ$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AR$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AS$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AT$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AU$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M152=1),0,IF(OFFSET(CRONOPLE!$F$14,$M152,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M152,AV$13))))","v":1000000000000},null,{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,AX$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,AY$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,AZ$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,BA$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,BB$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,BC$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,BD$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,BE$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,BF$13))))","v":1000000000000},{"$f":"IF($D152<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M152=1),$M152>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M152,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M152,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B153)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C153)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D153)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E153)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F153)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D153<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G153)-ROW(G$15),0))","v":"-"},{"$f":"IF($D153<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H153)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q153:$AA153,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D153<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A153,IF(ISERROR(MATCH($A153,$A$15:OFFSET($A153,-1,0),0)),MAX($M$15:OFFSET(M153,-1,0))+1,INDEX($M$15:OFFSET(M153,-1,0),MATCH($A153,$A$15:OFFSET($A153,-1,0),0)))))","v":10},{"$f":"IF($D153<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A153=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A153,0)),OFFSET($F$15,$A153,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D153=\"Serviço\",AB$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AB153)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AC$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AC153)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AD$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AD153)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AE$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AE153)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AF$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AF153)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AG$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AG153)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AH$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AH153)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AI$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AI153)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AJ$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AJ153)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D153=\"Serviço\",AK$12<>0,$H153>0,OR(AUTOEVENTO<>\"manual\",$M153<>1)),ROUND(OFFSET($P153,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H153*OFFSET(ORÇAMENTO!$X$15,ROW(AK153)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AM$13))))","v":3},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AN$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AO$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AP$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AQ$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AR$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AS$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AT$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AU$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M153=1),0,IF(OFFSET(CRONOPLE!$F$14,$M153,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M153,AV$13))))","v":1000000000000},null,{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,AX$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,AY$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,AZ$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,BA$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,BB$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,BC$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,BD$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,BE$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,BF$13))))","v":1000000000000},{"$f":"IF($D153<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M153=1),$M153>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M153,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M153,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B154)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C154)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D154)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E154)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F154)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D154<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G154)-ROW(G$15),0))","v":"-"},{"$f":"IF($D154<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H154)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q154:$AA154,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D154<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A154,IF(ISERROR(MATCH($A154,$A$15:OFFSET($A154,-1,0),0)),MAX($M$15:OFFSET(M154,-1,0))+1,INDEX($M$15:OFFSET(M154,-1,0),MATCH($A154,$A$15:OFFSET($A154,-1,0),0)))))","v":10},{"$f":"IF($D154<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A154=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A154,0)),OFFSET($F$15,$A154,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D154=\"Serviço\",AB$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AB154)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AC$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AC154)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AD$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AD154)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AE$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AE154)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AF$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AF154)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AG$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AG154)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AH$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AH154)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AI$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AI154)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AJ$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AJ154)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D154=\"Serviço\",AK$12<>0,$H154>0,OR(AUTOEVENTO<>\"manual\",$M154<>1)),ROUND(OFFSET($P154,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H154*OFFSET(ORÇAMENTO!$X$15,ROW(AK154)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AM$13))))","v":3},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AN$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AO$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AP$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AQ$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AR$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AS$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AT$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AU$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M154=1),0,IF(OFFSET(CRONOPLE!$F$14,$M154,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M154,AV$13))))","v":1000000000000},null,{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,AX$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,AY$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,AZ$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,BA$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,BB$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,BC$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,BD$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,BE$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,BF$13))))","v":1000000000000},{"$f":"IF($D154<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M154=1),$M154>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M154,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M154,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B155)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C155)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D155)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E155)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F155)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D155<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G155)-ROW(G$15),0))","v":"-"},{"$f":"IF($D155<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H155)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q155:$AA155,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D155<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A155,IF(ISERROR(MATCH($A155,$A$15:OFFSET($A155,-1,0),0)),MAX($M$15:OFFSET(M155,-1,0))+1,INDEX($M$15:OFFSET(M155,-1,0),MATCH($A155,$A$15:OFFSET($A155,-1,0),0)))))","v":10},{"$f":"IF($D155<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A155=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A155,0)),OFFSET($F$15,$A155,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D155=\"Serviço\",AB$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AB155)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AC$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AC155)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AD$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AD155)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AE$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AE155)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AF$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AF155)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AG$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AG155)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AH$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AH155)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AI$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AI155)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AJ$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AJ155)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D155=\"Serviço\",AK$12<>0,$H155>0,OR(AUTOEVENTO<>\"manual\",$M155<>1)),ROUND(OFFSET($P155,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H155*OFFSET(ORÇAMENTO!$X$15,ROW(AK155)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AM$13))))","v":3},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AN$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AO$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AP$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AQ$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AR$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AS$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AT$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AU$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M155=1),0,IF(OFFSET(CRONOPLE!$F$14,$M155,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M155,AV$13))))","v":1000000000000},null,{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,AX$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,AY$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,AZ$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,BA$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,BB$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,BC$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,BD$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,BE$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,BF$13))))","v":1000000000000},{"$f":"IF($D155<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M155=1),$M155>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M155,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M155,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B156)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C156)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D156)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E156)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F156)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D156<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G156)-ROW(G$15),0))","v":"-"},{"$f":"IF($D156<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H156)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q156:$AA156,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D156<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A156,IF(ISERROR(MATCH($A156,$A$15:OFFSET($A156,-1,0),0)),MAX($M$15:OFFSET(M156,-1,0))+1,INDEX($M$15:OFFSET(M156,-1,0),MATCH($A156,$A$15:OFFSET($A156,-1,0),0)))))","v":10},{"$f":"IF($D156<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A156=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A156,0)),OFFSET($F$15,$A156,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D156=\"Serviço\",AB$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AB156)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AC$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AC156)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AD$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AD156)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AE$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AE156)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AF$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AF156)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AG$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AG156)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AH$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AH156)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AI$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AI156)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AJ$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AJ156)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D156=\"Serviço\",AK$12<>0,$H156>0,OR(AUTOEVENTO<>\"manual\",$M156<>1)),ROUND(OFFSET($P156,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H156*OFFSET(ORÇAMENTO!$X$15,ROW(AK156)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AM$13))))","v":3},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AN$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AO$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AP$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AQ$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AR$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AS$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AT$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AU$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M156=1),0,IF(OFFSET(CRONOPLE!$F$14,$M156,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M156,AV$13))))","v":1000000000000},null,{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,AX$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,AY$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,AZ$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,BA$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,BB$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,BC$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,BD$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,BE$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,BF$13))))","v":1000000000000},{"$f":"IF($D156<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M156=1),$M156>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M156,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M156,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B157)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C157)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D157)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E157)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F157)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D157<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G157)-ROW(G$15),0))","v":"-"},{"$f":"IF($D157<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H157)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q157:$AA157,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D157<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A157,IF(ISERROR(MATCH($A157,$A$15:OFFSET($A157,-1,0),0)),MAX($M$15:OFFSET(M157,-1,0))+1,INDEX($M$15:OFFSET(M157,-1,0),MATCH($A157,$A$15:OFFSET($A157,-1,0),0)))))","v":10},{"$f":"IF($D157<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A157=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A157,0)),OFFSET($F$15,$A157,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D157=\"Serviço\",AB$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AB157)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AC$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AC157)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AD$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AD157)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AE$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AE157)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AF$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AF157)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AG$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AG157)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AH$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AH157)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AI$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AI157)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AJ$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AJ157)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D157=\"Serviço\",AK$12<>0,$H157>0,OR(AUTOEVENTO<>\"manual\",$M157<>1)),ROUND(OFFSET($P157,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H157*OFFSET(ORÇAMENTO!$X$15,ROW(AK157)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AM$13))))","v":3},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AN$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AO$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AP$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AQ$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AR$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AS$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AT$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AU$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M157=1),0,IF(OFFSET(CRONOPLE!$F$14,$M157,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M157,AV$13))))","v":1000000000000},null,{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,AX$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,AY$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,AZ$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,BA$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,BB$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,BC$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,BD$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,BE$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,BF$13))))","v":1000000000000},{"$f":"IF($D157<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M157=1),$M157>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M157,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M157,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B158)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C158)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D158)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E158)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F158)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D158<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G158)-ROW(G$15),0))","v":"-"},{"$f":"IF($D158<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H158)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q158:$AA158,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D158<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A158,IF(ISERROR(MATCH($A158,$A$15:OFFSET($A158,-1,0),0)),MAX($M$15:OFFSET(M158,-1,0))+1,INDEX($M$15:OFFSET(M158,-1,0),MATCH($A158,$A$15:OFFSET($A158,-1,0),0)))))","v":10},{"$f":"IF($D158<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A158=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A158,0)),OFFSET($F$15,$A158,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D158=\"Serviço\",AB$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AB158)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AC$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AC158)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AD$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AD158)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AE$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AE158)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AF$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AF158)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AG$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AG158)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AH$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AH158)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AI$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AI158)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AJ$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AJ158)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D158=\"Serviço\",AK$12<>0,$H158>0,OR(AUTOEVENTO<>\"manual\",$M158<>1)),ROUND(OFFSET($P158,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H158*OFFSET(ORÇAMENTO!$X$15,ROW(AK158)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AM$13))))","v":3},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AN$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AO$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AP$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AQ$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AR$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AS$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AT$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AU$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M158=1),0,IF(OFFSET(CRONOPLE!$F$14,$M158,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M158,AV$13))))","v":1000000000000},null,{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,AX$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,AY$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,AZ$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,BA$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,BB$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,BC$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,BD$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,BE$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,BF$13))))","v":1000000000000},{"$f":"IF($D158<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M158=1),$M158>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M158,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M158,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B159)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C159)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D159)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E159)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F159)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D159<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G159)-ROW(G$15),0))","v":"-"},{"$f":"IF($D159<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H159)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q159:$AA159,15-13*ORÇAMENTO!$AF$7))))","v":31},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D159<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A159,IF(ISERROR(MATCH($A159,$A$15:OFFSET($A159,-1,0),0)),MAX($M$15:OFFSET(M159,-1,0))+1,INDEX($M$15:OFFSET(M159,-1,0),MATCH($A159,$A$15:OFFSET($A159,-1,0),0)))))","v":10},{"$f":"IF($D159<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A159=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A159,0)),OFFSET($F$15,$A159,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,31,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D159=\"Serviço\",AB$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AB159)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AC$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AC159)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AD$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AD159)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AE$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AE159)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AF$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AF159)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AG$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AG159)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AH$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AH159)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AI$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AI159)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AJ$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AJ159)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D159=\"Serviço\",AK$12<>0,$H159>0,OR(AUTOEVENTO<>\"manual\",$M159<>1)),ROUND(OFFSET($P159,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H159*OFFSET(ORÇAMENTO!$X$15,ROW(AK159)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AM$13))))","v":3},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AN$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AO$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AP$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AQ$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AR$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AS$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AT$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AU$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M159=1),0,IF(OFFSET(CRONOPLE!$F$14,$M159,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M159,AV$13))))","v":1000000000000},null,{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,AX$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,AY$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,AZ$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,BA$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,BB$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,BC$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,BD$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,BE$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,BF$13))))","v":1000000000000},{"$f":"IF($D159<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M159=1),$M159>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M159,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M159,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B160)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C160)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D160)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E160)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F160)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D160<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G160)-ROW(G$15),0))","v":"-"},{"$f":"IF($D160<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H160)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q160:$AA160,15-13*ORÇAMENTO!$AF$7))))","v":6},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D160<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A160,IF(ISERROR(MATCH($A160,$A$15:OFFSET($A160,-1,0),0)),MAX($M$15:OFFSET(M160,-1,0))+1,INDEX($M$15:OFFSET(M160,-1,0),MATCH($A160,$A$15:OFFSET($A160,-1,0),0)))))","v":10},{"$f":"IF($D160<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A160=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A160,0)),OFFSET($F$15,$A160,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D160=\"Serviço\",AB$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AB160)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AC$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AC160)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AD$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AD160)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AE$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AE160)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AF$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AF160)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AG$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AG160)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AH$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AH160)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AI$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AI160)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AJ$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AJ160)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D160=\"Serviço\",AK$12<>0,$H160>0,OR(AUTOEVENTO<>\"manual\",$M160<>1)),ROUND(OFFSET($P160,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H160*OFFSET(ORÇAMENTO!$X$15,ROW(AK160)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AM$13))))","v":3},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AN$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AO$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AP$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AQ$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AR$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AS$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AT$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AU$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M160=1),0,IF(OFFSET(CRONOPLE!$F$14,$M160,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M160,AV$13))))","v":1000000000000},null,{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,AX$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,AY$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,AZ$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,BA$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,BB$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,BC$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,BD$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,BE$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,BF$13))))","v":1000000000000},{"$f":"IF($D160<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M160=1),$M160>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M160,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M160,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B161)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C161)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D161)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E161)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F161)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D161<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G161)-ROW(G$15),0))","v":"-"},{"$f":"IF($D161<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H161)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q161:$AA161,15-13*ORÇAMENTO!$AF$7))))","v":15},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D161<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A161,IF(ISERROR(MATCH($A161,$A$15:OFFSET($A161,-1,0),0)),MAX($M$15:OFFSET(M161,-1,0))+1,INDEX($M$15:OFFSET(M161,-1,0),MATCH($A161,$A$15:OFFSET($A161,-1,0),0)))))","v":10},{"$f":"IF($D161<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A161=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A161,0)),OFFSET($F$15,$A161,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,15,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D161=\"Serviço\",AB$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AB161)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AC$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AC161)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AD$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AD161)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AE$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AE161)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AF$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AF161)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AG$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AG161)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AH$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AH161)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AI$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AI161)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AJ$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AJ161)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D161=\"Serviço\",AK$12<>0,$H161>0,OR(AUTOEVENTO<>\"manual\",$M161<>1)),ROUND(OFFSET($P161,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H161*OFFSET(ORÇAMENTO!$X$15,ROW(AK161)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AM$13))))","v":3},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AN$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AO$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AP$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AQ$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AR$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AS$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AT$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AU$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M161=1),0,IF(OFFSET(CRONOPLE!$F$14,$M161,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M161,AV$13))))","v":1000000000000},null,{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,AX$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,AY$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,AZ$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,BA$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,BB$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,BC$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,BD$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,BE$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,BF$13))))","v":1000000000000},{"$f":"IF($D161<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M161=1),$M161>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M161,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M161,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B162)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C162)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D162)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E162)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F162)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D162<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G162)-ROW(G$15),0))","v":"-"},{"$f":"IF($D162<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H162)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q162:$AA162,15-13*ORÇAMENTO!$AF$7))))","v":56},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D162<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A162,IF(ISERROR(MATCH($A162,$A$15:OFFSET($A162,-1,0),0)),MAX($M$15:OFFSET(M162,-1,0))+1,INDEX($M$15:OFFSET(M162,-1,0),MATCH($A162,$A$15:OFFSET($A162,-1,0),0)))))","v":10},{"$f":"IF($D162<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A162=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A162,0)),OFFSET($F$15,$A162,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,56,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D162=\"Serviço\",AB$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AB162)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AC$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AC162)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AD$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AD162)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AE$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AE162)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AF$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AF162)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AG$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AG162)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AH$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AH162)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AI$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AI162)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AJ$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AJ162)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D162=\"Serviço\",AK$12<>0,$H162>0,OR(AUTOEVENTO<>\"manual\",$M162<>1)),ROUND(OFFSET($P162,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H162*OFFSET(ORÇAMENTO!$X$15,ROW(AK162)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AM$13))))","v":3},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AN$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AO$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AP$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AQ$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AR$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AS$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AT$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AU$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M162=1),0,IF(OFFSET(CRONOPLE!$F$14,$M162,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M162,AV$13))))","v":1000000000000},null,{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,AX$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,AY$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,AZ$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,BA$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,BB$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,BC$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,BD$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,BE$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,BF$13))))","v":1000000000000},{"$f":"IF($D162<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M162=1),$M162>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M162,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M162,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B163)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C163)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D163)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E163)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F163)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D163<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G163)-ROW(G$15),0))","v":"-"},{"$f":"IF($D163<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H163)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q163:$AA163,15-13*ORÇAMENTO!$AF$7))))","v":22},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D163<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A163,IF(ISERROR(MATCH($A163,$A$15:OFFSET($A163,-1,0),0)),MAX($M$15:OFFSET(M163,-1,0))+1,INDEX($M$15:OFFSET(M163,-1,0),MATCH($A163,$A$15:OFFSET($A163,-1,0),0)))))","v":10},{"$f":"IF($D163<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A163=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A163,0)),OFFSET($F$15,$A163,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,22,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D163=\"Serviço\",AB$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AB163)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AC$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AC163)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AD$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AD163)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AE$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AE163)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AF$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AF163)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AG$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AG163)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AH$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AH163)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AI$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AI163)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AJ$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AJ163)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D163=\"Serviço\",AK$12<>0,$H163>0,OR(AUTOEVENTO<>\"manual\",$M163<>1)),ROUND(OFFSET($P163,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H163*OFFSET(ORÇAMENTO!$X$15,ROW(AK163)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AM$13))))","v":3},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AN$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AO$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AP$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AQ$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AR$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AS$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AT$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AU$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M163=1),0,IF(OFFSET(CRONOPLE!$F$14,$M163,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M163,AV$13))))","v":1000000000000},null,{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,AX$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,AY$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,AZ$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,BA$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,BB$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,BC$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,BD$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,BE$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,BF$13))))","v":1000000000000},{"$f":"IF($D163<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M163=1),$M163>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M163,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M163,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B164)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C164)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D164)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E164)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F164)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D164<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G164)-ROW(G$15),0))","v":"-"},{"$f":"IF($D164<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H164)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q164:$AA164,15-13*ORÇAMENTO!$AF$7))))","v":46},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D164<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A164,IF(ISERROR(MATCH($A164,$A$15:OFFSET($A164,-1,0),0)),MAX($M$15:OFFSET(M164,-1,0))+1,INDEX($M$15:OFFSET(M164,-1,0),MATCH($A164,$A$15:OFFSET($A164,-1,0),0)))))","v":10},{"$f":"IF($D164<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A164=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A164,0)),OFFSET($F$15,$A164,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,46,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D164=\"Serviço\",AB$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AB164)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AC$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AC164)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AD$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AD164)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AE$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AE164)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AF$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AF164)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AG$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AG164)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AH$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AH164)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AI$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AI164)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AJ$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AJ164)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D164=\"Serviço\",AK$12<>0,$H164>0,OR(AUTOEVENTO<>\"manual\",$M164<>1)),ROUND(OFFSET($P164,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H164*OFFSET(ORÇAMENTO!$X$15,ROW(AK164)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AM$13))))","v":3},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AN$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AO$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AP$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AQ$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AR$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AS$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AT$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AU$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M164=1),0,IF(OFFSET(CRONOPLE!$F$14,$M164,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M164,AV$13))))","v":1000000000000},null,{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,AX$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,AY$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,AZ$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,BA$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,BB$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,BC$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,BD$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,BE$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,BF$13))))","v":1000000000000},{"$f":"IF($D164<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M164=1),$M164>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M164,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M164,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B165)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C165)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D165)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E165)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F165)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D165<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G165)-ROW(G$15),0))","v":"-"},{"$f":"IF($D165<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H165)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q165:$AA165,15-13*ORÇAMENTO!$AF$7))))","v":44},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D165<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A165,IF(ISERROR(MATCH($A165,$A$15:OFFSET($A165,-1,0),0)),MAX($M$15:OFFSET(M165,-1,0))+1,INDEX($M$15:OFFSET(M165,-1,0),MATCH($A165,$A$15:OFFSET($A165,-1,0),0)))))","v":10},{"$f":"IF($D165<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A165=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A165,0)),OFFSET($F$15,$A165,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,44,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D165=\"Serviço\",AB$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AB165)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AC$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AC165)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AD$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AD165)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AE$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AE165)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AF$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AF165)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AG$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AG165)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AH$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AH165)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AI$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AI165)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AJ$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AJ165)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D165=\"Serviço\",AK$12<>0,$H165>0,OR(AUTOEVENTO<>\"manual\",$M165<>1)),ROUND(OFFSET($P165,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H165*OFFSET(ORÇAMENTO!$X$15,ROW(AK165)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AM$13))))","v":3},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AN$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AO$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AP$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AQ$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AR$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AS$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AT$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AU$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M165=1),0,IF(OFFSET(CRONOPLE!$F$14,$M165,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M165,AV$13))))","v":1000000000000},null,{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,AX$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,AY$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,AZ$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,BA$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,BB$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,BC$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,BD$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,BE$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,BF$13))))","v":1000000000000},{"$f":"IF($D165<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M165=1),$M165>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M165,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M165,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B166)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C166)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D166)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E166)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F166)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D166<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G166)-ROW(G$15),0))","v":"-"},{"$f":"IF($D166<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H166)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q166:$AA166,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D166<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A166,IF(ISERROR(MATCH($A166,$A$15:OFFSET($A166,-1,0),0)),MAX($M$15:OFFSET(M166,-1,0))+1,INDEX($M$15:OFFSET(M166,-1,0),MATCH($A166,$A$15:OFFSET($A166,-1,0),0)))))","v":10},{"$f":"IF($D166<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A166=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A166,0)),OFFSET($F$15,$A166,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D166=\"Serviço\",AB$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AB166)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AC$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AC166)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AD$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AD166)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AE$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AE166)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AF$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AF166)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AG$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AG166)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AH$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AH166)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AI$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AI166)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AJ$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AJ166)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D166=\"Serviço\",AK$12<>0,$H166>0,OR(AUTOEVENTO<>\"manual\",$M166<>1)),ROUND(OFFSET($P166,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H166*OFFSET(ORÇAMENTO!$X$15,ROW(AK166)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AM$13))))","v":3},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AN$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AO$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AP$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AQ$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AR$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AS$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AT$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AU$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M166=1),0,IF(OFFSET(CRONOPLE!$F$14,$M166,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M166,AV$13))))","v":1000000000000},null,{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,AX$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,AY$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,AZ$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,BA$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,BB$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,BC$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,BD$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,BE$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,BF$13))))","v":1000000000000},{"$f":"IF($D166<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M166=1),$M166>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M166,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M166,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B167)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C167)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D167)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E167)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F167)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D167<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G167)-ROW(G$15),0))","v":"-"},{"$f":"IF($D167<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H167)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q167:$AA167,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D167<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A167,IF(ISERROR(MATCH($A167,$A$15:OFFSET($A167,-1,0),0)),MAX($M$15:OFFSET(M167,-1,0))+1,INDEX($M$15:OFFSET(M167,-1,0),MATCH($A167,$A$15:OFFSET($A167,-1,0),0)))))","v":10},{"$f":"IF($D167<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A167=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A167,0)),OFFSET($F$15,$A167,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D167=\"Serviço\",AB$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AB167)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AC$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AC167)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AD$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AD167)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AE$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AE167)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AF$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AF167)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AG$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AG167)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AH$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AH167)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AI$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AI167)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AJ$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AJ167)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D167=\"Serviço\",AK$12<>0,$H167>0,OR(AUTOEVENTO<>\"manual\",$M167<>1)),ROUND(OFFSET($P167,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H167*OFFSET(ORÇAMENTO!$X$15,ROW(AK167)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AM$13))))","v":3},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AN$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AO$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AP$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AQ$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AR$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AS$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AT$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AU$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M167=1),0,IF(OFFSET(CRONOPLE!$F$14,$M167,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M167,AV$13))))","v":1000000000000},null,{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,AX$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,AY$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,AZ$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,BA$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,BB$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,BC$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,BD$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,BE$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,BF$13))))","v":1000000000000},{"$f":"IF($D167<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M167=1),$M167>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M167,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M167,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B168)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C168)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D168)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E168)-ROW(E$15),0)","v":"1.10.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F168)-ROW(F$15),0)","v":"INSTALAÇAO HIDRÁULICA DE INCÊNDIO"},{"$f":"IF($D168<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G168)-ROW(G$15),0))","v":""},{"$f":"IF($D168<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H168)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q168:$AA168,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D168<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A168,IF(ISERROR(MATCH($A168,$A$15:OFFSET($A168,-1,0),0)),MAX($M$15:OFFSET(M168,-1,0))+1,INDEX($M$15:OFFSET(M168,-1,0),MATCH($A168,$A$15:OFFSET($A168,-1,0),0)))))","v":""},{"$f":"IF($D168<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A168=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A168,0)),OFFSET($F$15,$A168,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D168=\"Serviço\",AB$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AB168)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AC$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AC168)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AD$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AD168)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AE$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AE168)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AF$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AF168)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AG$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AG168)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AH$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AH168)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AI$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AI168)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AJ$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AJ168)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D168=\"Serviço\",AK$12<>0,$H168>0,OR(AUTOEVENTO<>\"manual\",$M168<>1)),ROUND(OFFSET($P168,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H168*OFFSET(ORÇAMENTO!$X$15,ROW(AK168)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AM$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AN$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AO$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AP$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AQ$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AR$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AS$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AT$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AU$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M168=1),0,IF(OFFSET(CRONOPLE!$F$14,$M168,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M168,AV$13))))","v":0},null,{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,AX$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,AY$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,AZ$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,BA$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,BB$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,BC$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,BD$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,BE$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,BF$13))))","v":0},{"$f":"IF($D168<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M168=1),$M168>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M168,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M168,BG$13))))","v":0}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B169)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C169)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D169)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E169)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F169)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D169<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G169)-ROW(G$15),0))","v":"-"},{"$f":"IF($D169<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H169)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q169:$AA169,15-13*ORÇAMENTO!$AF$7))))","v":2},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D169<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A169,IF(ISERROR(MATCH($A169,$A$15:OFFSET($A169,-1,0),0)),MAX($M$15:OFFSET(M169,-1,0))+1,INDEX($M$15:OFFSET(M169,-1,0),MATCH($A169,$A$15:OFFSET($A169,-1,0),0)))))","v":10},{"$f":"IF($D169<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A169=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A169,0)),OFFSET($F$15,$A169,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D169=\"Serviço\",AB$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AB169)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AC$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AC169)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AD$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AD169)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AE$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AE169)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AF$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AF169)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AG$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AG169)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AH$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AH169)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AI$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AI169)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AJ$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AJ169)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D169=\"Serviço\",AK$12<>0,$H169>0,OR(AUTOEVENTO<>\"manual\",$M169<>1)),ROUND(OFFSET($P169,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H169*OFFSET(ORÇAMENTO!$X$15,ROW(AK169)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AM$13))))","v":3},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AN$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AO$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AP$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AQ$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AR$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AS$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AT$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AU$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M169=1),0,IF(OFFSET(CRONOPLE!$F$14,$M169,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M169,AV$13))))","v":1000000000000},null,{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,AX$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,AY$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,AZ$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,BA$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,BB$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,BC$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,BD$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,BE$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,BF$13))))","v":1000000000000},{"$f":"IF($D169<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M169=1),$M169>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M169,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M169,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B170)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C170)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D170)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E170)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F170)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D170<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G170)-ROW(G$15),0))","v":"-"},{"$f":"IF($D170<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H170)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q170:$AA170,15-13*ORÇAMENTO!$AF$7))))","v":3},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D170<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A170,IF(ISERROR(MATCH($A170,$A$15:OFFSET($A170,-1,0),0)),MAX($M$15:OFFSET(M170,-1,0))+1,INDEX($M$15:OFFSET(M170,-1,0),MATCH($A170,$A$15:OFFSET($A170,-1,0),0)))))","v":10},{"$f":"IF($D170<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A170=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A170,0)),OFFSET($F$15,$A170,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D170=\"Serviço\",AB$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AB170)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AC$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AC170)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AD$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AD170)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AE$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AE170)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AF$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AF170)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AG$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AG170)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AH$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AH170)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AI$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AI170)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AJ$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AJ170)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D170=\"Serviço\",AK$12<>0,$H170>0,OR(AUTOEVENTO<>\"manual\",$M170<>1)),ROUND(OFFSET($P170,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H170*OFFSET(ORÇAMENTO!$X$15,ROW(AK170)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AM$13))))","v":3},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AN$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AO$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AP$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AQ$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AR$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AS$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AT$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AU$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M170=1),0,IF(OFFSET(CRONOPLE!$F$14,$M170,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M170,AV$13))))","v":1000000000000},null,{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,AX$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,AY$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,AZ$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,BA$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,BB$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,BC$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,BD$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,BE$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,BF$13))))","v":1000000000000},{"$f":"IF($D170<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M170=1),$M170>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M170,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M170,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K171<>\"\",MIN(VALUE(LEFT(K171,FIND(\".\",K171)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B171>AUTOEVENTO,$B171=\"S\",$B171=0),SUBSTITUTE(OFFSET($A171,-1,0),IF($D171=\"Serviço\",\".\",\"\"),\"\"),ROW(A171)-ROW($A$15)&\".\"))","v":10},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B171)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C171)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D171)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E171)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F171)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D171<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G171)-ROW(G$15),0))","v":"-"},{"$f":"IF($D171<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H171)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q171:$AA171,15-13*ORÇAMENTO!$AF$7))))","v":4},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D171<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A171,IF(ISERROR(MATCH($A171,$A$15:OFFSET($A171,-1,0),0)),MAX($M$15:OFFSET(M171,-1,0))+1,INDEX($M$15:OFFSET(M171,-1,0),MATCH($A171,$A$15:OFFSET($A171,-1,0),0)))))","v":10},{"$f":"IF($D171<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A171=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A171,0)),OFFSET($F$15,$A171,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D171=\"Serviço\",AB$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AB171)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AC$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AC171)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AD$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AD171)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AE$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AE171)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AF$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AF171)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AG$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AG171)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AH$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AH171)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AI$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AI171)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AJ$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AJ171)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D171=\"Serviço\",AK$12<>0,$H171>0,OR(AUTOEVENTO<>\"manual\",$M171<>1)),ROUND(OFFSET($P171,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H171*OFFSET(ORÇAMENTO!$X$15,ROW(AK171)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AM$13))))","v":3},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AN$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AO$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AP$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AQ$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AR$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AS$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AT$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AU$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M171=1),0,IF(OFFSET(CRONOPLE!$F$14,$M171,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M171,AV$13))))","v":1000000000000},null,{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,AX$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,AY$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,AZ$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,BA$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,BB$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,BC$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,BD$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,BE$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,BF$13))))","v":1000000000000},{"$f":"IF($D171<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M171=1),$M171>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M171,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M171,BG$13))))","v":1000000000000}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B172)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C172)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D172)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E172)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F172)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D172<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G172)-ROW(G$15),0))","v":"-"},{"$f":"IF($D172<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H172)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q172:$AA172,15-13*ORÇAMENTO!$AF$7))))","v":32},"Conforme projeto elétrico",null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",".",{"$f":"IF($D172<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A172,IF(ISERROR(MATCH($A172,$A$15:OFFSET($A172,-1,0),0)),MAX($M$15:OFFSET(M172,-1,0))+1,INDEX($M$15:OFFSET(M172,-1,0),MATCH($A172,$A$15:OFFSET($A172,-1,0),0)))))","v":10},{"$f":"IF($D172<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A172=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A172,0)),OFFSET($F$15,$A172,0)))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,32,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D172=\"Serviço\",AB$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AB172)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AC$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AC172)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AD$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AD172)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AE$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AE172)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AF$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AF172)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AG$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AG172)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AH$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AH172)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AI$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AI172)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AJ$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AJ172)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D172=\"Serviço\",AK$12<>0,$H172>0,OR(AUTOEVENTO<>\"manual\",$M172<>1)),ROUND(OFFSET($P172,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H172*OFFSET(ORÇAMENTO!$X$15,ROW(AK172)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AM$13))))","v":3},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AN$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AO$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AP$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AQ$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AR$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AS$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AT$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AU$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M172=1),0,IF(OFFSET(CRONOPLE!$F$14,$M172,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M172,AV$13))))","v":1000000000000},null,{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,AX$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,AY$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,AZ$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,BA$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,BB$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,BC$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,BD$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,BE$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,BF$13))))","v":1000000000000},{"$f":"IF($D172<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M172=1),$M172>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M172,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M172,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B173)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C173)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D173)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E173)-ROW(E$15),0)","v":"1.11."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F173)-ROW(F$15),0)","v":"PINTURA"},{"$f":"IF($D173<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G173)-ROW(G$15),0))","v":""},{"$f":"IF($D173<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H173)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q173:$AA173,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D173<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A173,IF(ISERROR(MATCH($A173,$A$15:OFFSET($A173,-1,0),0)),MAX($M$15:OFFSET(M173,-1,0))+1,INDEX($M$15:OFFSET(M173,-1,0),MATCH($A173,$A$15:OFFSET($A173,-1,0),0)))))","v":""},{"$f":"IF($D173<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A173=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A173,0)),OFFSET($F$15,$A173,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D173=\"Serviço\",AB$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AB173)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AC$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AC173)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AD$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AD173)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AE$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AE173)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AF$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AF173)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AG$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AG173)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AH$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AH173)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AI$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AI173)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AJ$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AJ173)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D173=\"Serviço\",AK$12<>0,$H173>0,OR(AUTOEVENTO<>\"manual\",$M173<>1)),ROUND(OFFSET($P173,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H173*OFFSET(ORÇAMENTO!$X$15,ROW(AK173)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AM$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AN$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AO$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AP$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AQ$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AR$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AS$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AT$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AU$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M173=1),0,IF(OFFSET(CRONOPLE!$F$14,$M173,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M173,AV$13))))","v":0},null,{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,AX$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,AY$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,AZ$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,BA$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,BB$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,BC$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,BD$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,BE$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,BF$13))))","v":0},{"$f":"IF($D173<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M173=1),$M173>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M173,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M173,BG$13))))","v":0}]
[12,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B174)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C174)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D174)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E174)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F174)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D174<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G174)-ROW(G$15),0))","v":"-"},{"$f":"IF($D174<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H174)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q174:$AA174,15-13*ORÇAMENTO!$AF$7))))","v":822.21},"Nas paredes externas da torre do reservatório e na casa de bombas",null,"12.PINTURA",".",{"$f":"IF($D174<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A174,IF(ISERROR(MATCH($A174,$A$15:OFFSET($A174,-1,0),0)),MAX($M$15:OFFSET(M174,-1,0))+1,INDEX($M$15:OFFSET(M174,-1,0),MATCH($A174,$A$15:OFFSET($A174,-1,0),0)))))","v":12},{"$f":"IF($D174<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A174=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A174,0)),OFFSET($F$15,$A174,0)))","v":"PINTURA"},null,null,822.21,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D174=\"Serviço\",AB$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AB174)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AC$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AC174)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AD$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AD174)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AE$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AE174)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AF$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AF174)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AG$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AG174)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AH$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AH174)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AI$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AI174)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AJ$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AJ174)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D174=\"Serviço\",AK$12<>0,$H174>0,OR(AUTOEVENTO<>\"manual\",$M174<>1)),ROUND(OFFSET($P174,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H174*OFFSET(ORÇAMENTO!$X$15,ROW(AK174)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AM$13))))","v":4},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AN$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AO$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AP$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AQ$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AR$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AS$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AT$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AU$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M174=1),0,IF(OFFSET(CRONOPLE!$F$14,$M174,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M174,AV$13))))","v":1000000000000},null,{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,AX$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,AY$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,AZ$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,BA$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,BB$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,BC$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,BD$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,BE$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,BF$13))))","v":1000000000000},{"$f":"IF($D174<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M174=1),$M174>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M174,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M174,BG$13))))","v":1000000000000}]
[12,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B175)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C175)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D175)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E175)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F175)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D175<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G175)-ROW(G$15),0))","v":"-"},{"$f":"IF($D175<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H175)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q175:$AA175,15-13*ORÇAMENTO!$AF$7))))","v":822.21},"Nas paredes externas da torre do reservatório e na casa de bombas",null,"12.PINTURA",".",{"$f":"IF($D175<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A175,IF(ISERROR(MATCH($A175,$A$15:OFFSET($A175,-1,0),0)),MAX($M$15:OFFSET(M175,-1,0))+1,INDEX($M$15:OFFSET(M175,-1,0),MATCH($A175,$A$15:OFFSET($A175,-1,0),0)))))","v":12},{"$f":"IF($D175<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A175=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A175,0)),OFFSET($F$15,$A175,0)))","v":"PINTURA"},null,null,{"$f":"Q174","v":822.21},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D175=\"Serviço\",AB$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AB175)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AC$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AC175)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AD$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AD175)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AE$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AE175)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AF$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AF175)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AG$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AG175)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AH$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AH175)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AI$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AI175)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AJ$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AJ175)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D175=\"Serviço\",AK$12<>0,$H175>0,OR(AUTOEVENTO<>\"manual\",$M175<>1)),ROUND(OFFSET($P175,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H175*OFFSET(ORÇAMENTO!$X$15,ROW(AK175)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AM$13))))","v":4},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AN$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AO$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AP$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AQ$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AR$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AS$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AT$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AU$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M175=1),0,IF(OFFSET(CRONOPLE!$F$14,$M175,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M175,AV$13))))","v":1000000000000},null,{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,AX$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,AY$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,AZ$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,BA$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,BB$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,BC$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,BD$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,BE$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,BF$13))))","v":1000000000000},{"$f":"IF($D175<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M175=1),$M175>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M175,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M175,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K176<>\"\",MIN(VALUE(LEFT(K176,FIND(\".\",K176)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B176>AUTOEVENTO,$B176=\"S\",$B176=0),SUBSTITUTE(OFFSET($A176,-1,0),IF($D176=\"Serviço\",\".\",\"\"),\"\"),ROW(A176)-ROW($A$15)&\".\"))","v":0},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B176)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C176)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D176)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E176)-ROW(E$15),0)","v":"1.12."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F176)-ROW(F$15),0)","v":"PAVIMENTAÇÃO EXTERNA"},{"$f":"IF($D176<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G176)-ROW(G$15),0))","v":""},{"$f":"IF($D176<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H176)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q176:$AA176,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D176<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A176,IF(ISERROR(MATCH($A176,$A$15:OFFSET($A176,-1,0),0)),MAX($M$15:OFFSET(M176,-1,0))+1,INDEX($M$15:OFFSET(M176,-1,0),MATCH($A176,$A$15:OFFSET($A176,-1,0),0)))))","v":""},{"$f":"IF($D176<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A176=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A176,0)),OFFSET($F$15,$A176,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D176=\"Serviço\",AB$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AB176)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AC$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AC176)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AD$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AD176)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AE$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AE176)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AF$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AF176)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AG$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AG176)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AH$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AH176)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AI$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AI176)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AJ$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AJ176)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D176=\"Serviço\",AK$12<>0,$H176>0,OR(AUTOEVENTO<>\"manual\",$M176<>1)),ROUND(OFFSET($P176,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H176*OFFSET(ORÇAMENTO!$X$15,ROW(AK176)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AM$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AN$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AO$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AP$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AQ$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AR$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AS$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AT$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AU$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M176=1),0,IF(OFFSET(CRONOPLE!$F$14,$M176,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M176,AV$13))))","v":0},null,{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,AX$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,AY$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,AZ$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,BA$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,BB$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,BC$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,BD$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,BE$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,BF$13))))","v":0},{"$f":"IF($D176<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M176=1),$M176>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M176,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M176,BG$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K177<>\"\",MIN(VALUE(LEFT(K177,FIND(\".\",K177)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B177>AUTOEVENTO,$B177=\"S\",$B177=0),SUBSTITUTE(OFFSET($A177,-1,0),IF($D177=\"Serviço\",\".\",\"\"),\"\"),ROW(A177)-ROW($A$15)&\".\"))","v":11},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B177)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C177)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D177)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E177)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F177)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D177<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G177)-ROW(G$15),0))","v":"-"},{"$f":"IF($D177<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H177)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q177:$AA177,15-13*ORÇAMENTO!$AF$7))))","v":7.9},"79,05 m2 x espessura 10 cm",null,"11.SERVIÇOS EXTERMOS",".",{"$f":"IF($D177<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A177,IF(ISERROR(MATCH($A177,$A$15:OFFSET($A177,-1,0),0)),MAX($M$15:OFFSET(M177,-1,0))+1,INDEX($M$15:OFFSET(M177,-1,0),MATCH($A177,$A$15:OFFSET($A177,-1,0),0)))))","v":11},{"$f":"IF($D177<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A177=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A177,0)),OFFSET($F$15,$A177,0)))","v":"SERVIÇOS EXTERMOS"},null,null,7.9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D177=\"Serviço\",AB$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AB177)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AC$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AC177)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AD$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AD177)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AE$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AE177)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AF$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AF177)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AG$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AG177)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AH$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AH177)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AI$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AI177)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AJ$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AJ177)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D177=\"Serviço\",AK$12<>0,$H177>0,OR(AUTOEVENTO<>\"manual\",$M177<>1)),ROUND(OFFSET($P177,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H177*OFFSET(ORÇAMENTO!$X$15,ROW(AK177)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AM$13))))","v":4},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AN$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AO$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AP$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AQ$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AR$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AS$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AT$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AU$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M177=1),0,IF(OFFSET(CRONOPLE!$F$14,$M177,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M177,AV$13))))","v":1000000000000},null,{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,AX$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,AY$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,AZ$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,BA$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,BB$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,BC$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,BD$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,BE$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,BF$13))))","v":1000000000000},{"$f":"IF($D177<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M177=1),$M177>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M177,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M177,BG$13))))","v":1000000000000}]
[11,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B178)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C178)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D178)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E178)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F178)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D178<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G178)-ROW(G$15),0))","v":"-"},{"$f":"IF($D178<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H178)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q178:$AA178,15-13*ORÇAMENTO!$AF$7))))","v":79.05},"Conforme projeto arquitetônico",null,"11.SERVIÇOS EXTERMOS",".",{"$f":"IF($D178<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A178,IF(ISERROR(MATCH($A178,$A$15:OFFSET($A178,-1,0),0)),MAX($M$15:OFFSET(M178,-1,0))+1,INDEX($M$15:OFFSET(M178,-1,0),MATCH($A178,$A$15:OFFSET($A178,-1,0),0)))))","v":11},{"$f":"IF($D178<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A178=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A178,0)),OFFSET($F$15,$A178,0)))","v":"SERVIÇOS EXTERMOS"},null,null,79.05,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D178=\"Serviço\",AB$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AB178)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AC$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AC178)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AD$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AD178)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AE$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AE178)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AF$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AF178)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AG$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AG178)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AH$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AH178)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AI$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AI178)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AJ$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AJ178)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D178=\"Serviço\",AK$12<>0,$H178>0,OR(AUTOEVENTO<>\"manual\",$M178<>1)),ROUND(OFFSET($P178,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H178*OFFSET(ORÇAMENTO!$X$15,ROW(AK178)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AM$13))))","v":4},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AN$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AO$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AP$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AQ$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AR$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AS$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AT$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AU$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M178=1),0,IF(OFFSET(CRONOPLE!$F$14,$M178,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M178,AV$13))))","v":1000000000000},null,{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,AX$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,AY$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,AZ$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,BA$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,BB$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,BC$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,BD$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,BE$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,BF$13))))","v":1000000000000},{"$f":"IF($D178<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M178=1),$M178>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M178,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M178,BG$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B179)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C179)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D179)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E179)-ROW(E$15),0)","v":"1.13."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F179)-ROW(F$15),0)","v":"SERVIÇOS FINAIS"},{"$f":"IF($D179<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G179)-ROW(G$15),0))","v":""},{"$f":"IF($D179<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H179)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q179:$AA179,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D179<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A179,IF(ISERROR(MATCH($A179,$A$15:OFFSET($A179,-1,0),0)),MAX($M$15:OFFSET(M179,-1,0))+1,INDEX($M$15:OFFSET(M179,-1,0),MATCH($A179,$A$15:OFFSET($A179,-1,0),0)))))","v":""},{"$f":"IF($D179<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A179=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A179,0)),OFFSET($F$15,$A179,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D179=\"Serviço\",AB$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AB179)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AC$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AC179)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AD$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AD179)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AE$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AE179)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AF$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AF179)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AG$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AG179)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AH$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AH179)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AI$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AI179)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AJ$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AJ179)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D179=\"Serviço\",AK$12<>0,$H179>0,OR(AUTOEVENTO<>\"manual\",$M179<>1)),ROUND(OFFSET($P179,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H179*OFFSET(ORÇAMENTO!$X$15,ROW(AK179)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AM$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AN$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AO$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AP$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AQ$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AR$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AS$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AT$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AU$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M179=1),0,IF(OFFSET(CRONOPLE!$F$14,$M179,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M179,AV$13))))","v":0},null,{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,AX$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,AY$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,AZ$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,BA$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,BB$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,BC$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,BD$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,BE$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,BF$13))))","v":0},{"$f":"IF($D179<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M179=1),$M179>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M179,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M179,BG$13))))","v":0}]
[13,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B180)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C180)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D180)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E180)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F180)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF($D180<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G180)-ROW(G$15),0))","v":"-"},{"$f":"IF($D180<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H180)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q180:$AA180,15-13*ORÇAMENTO!$AF$7))))","v":236.93},"Conforme projeto arquitetônico",null,"13.SERVIÇOS FINAIS",".",{"$f":"IF($D180<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A180,IF(ISERROR(MATCH($A180,$A$15:OFFSET($A180,-1,0),0)),MAX($M$15:OFFSET(M180,-1,0))+1,INDEX($M$15:OFFSET(M180,-1,0),MATCH($A180,$A$15:OFFSET($A180,-1,0),0)))))","v":13},{"$f":"IF($D180<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A180=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A180,0)),OFFSET($F$15,$A180,0)))","v":"SERVIÇOS FINAIS "},null,null,236.93,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D180=\"Serviço\",AB$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AB180)-ROW(AB$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AC$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AC180)-ROW(AC$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AD$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AD180)-ROW(AD$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AE$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AE180)-ROW(AE$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AF$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AF180)-ROW(AF$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AG$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AG180)-ROW(AG$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AH$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AH180)-ROW(AH$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AI$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AI180)-ROW(AI$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AJ$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AJ180)-ROW(AJ$15),0),0)","v":0},{"$f":"IF(AND($D180=\"Serviço\",AK$12<>0,$H180>0,OR(AUTOEVENTO<>\"manual\",$M180<>1)),ROUND(OFFSET($P180,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H180*OFFSET(ORÇAMENTO!$X$15,ROW(AK180)-ROW(AK$15),0),0)","v":0},null,{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AM$13))))","v":4},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AN$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AO$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AP$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AQ$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AR$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AS$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AT$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AU$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M180=1),0,IF(OFFSET(CRONOPLE!$F$14,$M180,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M180,AV$13))))","v":1000000000000},null,{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,AX$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,AY$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,AZ$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,BA$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,BB$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,BC$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,BD$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,BE$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,BF$13))))","v":1000000000000},{"$f":"IF($D180<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M180=1),$M180>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M180,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M180,BG$13))))","v":1000000000000}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B181)-ROW(B$15),0)","v":-1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C181)-ROW(C$15),0)","v":"F"},"LOTE",null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"}]
[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,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rafael Calistro de Borba"},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rafael Calistro de Borba"}]
[null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2023-03-09"},null,null,"CREA/CAU: 093.243-9",null,null,null,null,null,null,null,null,null,null,"CREA/CAU: 093.243-9"]
[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":27,"n_cols":6,"rows_kept":27,"cut":false,"hidden":false,"merged":[[24,3,24,4],[25,3,25,4],[26,3,26,4],[19,3,19,4],[20,3,20,4],[23,3,23,4],[21,3,21,4],[22,3,22,4],[18,3,18,4],[5,2,5,5],[8,2,10,5],[12,3,12,4],[13,3,13,4],[17,3,17,4],[14,3,14,4],[15,3,15,4],[16,3,16,4]]}
[]
[null,null,"AGRUPADORES DE EVENTOS"]
[]
[null,null,"1. Selecione abaixo a forma de definição dos agrupadores de eventos:"]
[]
[null,null,"Definir Manualmente"]
[]
[]
[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$181=EVENTOS!$C14)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"CONCATENATE(C15,\".\",D15)","v":"1.Administração Local"},1,"Administração Local",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMIF(CÁLCULO!$M$15:$M$181,1,ORÇAMENTO!$X$15:$X$181),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C16,\".\",D16)","v":"2.SERVIÇOS INICIAIS / DEMOLIÇÕES"},{"$f":"OFFSET(C16,-1,0)+1","v":2},"SERVIÇOS INICIAIS / DEMOLIÇÕES",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C17,\".\",D17)","v":"3.SUPERESTRUTURA 1"},{"$f":"OFFSET(C17,-1,0)+1","v":3},"SUPERESTRUTURA 1",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C18,\".\",D18)","v":"4.SUPERESTRUTURA 2"},{"$f":"OFFSET(C18,-1,0)+1","v":4},"SUPERESTRUTURA 2",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C19,\".\",D19)","v":"5.ALVENARIA E ACABAMENTOS"},{"$f":"OFFSET(C19,-1,0)+1","v":5},"ALVENARIA E ACABAMENTOS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"6.PISO E ACABAMENTOS",6,"PISO E ACABAMENTOS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"7.ESQUADRIAS",7,"ESQUADRIAS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"8.ACABAENTO COBERTURA",8,"ACABAENTO COBERTURA",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"9.INSTALAÇÕES ELÉTRICAS",9,"INSTALAÇÕES ELÉTRICAS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"10.INSTALAÇÕES HIDROSSANITÁRIAS ",10,"INSTALAÇÕES HIDROSSANITÁRIAS ",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"11.SERVIÇOS EXTERMOS",11,"SERVIÇOS EXTERMOS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"12.PINTURA",12,"PINTURA",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]
[null,"13.SERVIÇOS FINAIS ",13,"SERVIÇOS FINAIS ",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$181=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$181,0,-1))),2),0)","v":0}]

{"sheet":"CRONO","index":7,"n_rows":72,"n_cols":32,"rows_kept":72,"cut":false,"hidden":false,"merged":[[7,5,10,5],[7,7,7,8],[6,6,8,6],[3,29,3,30],[4,29,4,30],[7,24,7,29],[11,6,12,6],[11,7,12,7],[11,8,12,8],[70,7,70,9],[67,7,67,17],[11,17,12,17],[11,18,12,18],[7,10,7,18],[7,19,7,23],[9,9,10,18],[56,7,57,9]]}
[{"$f":"OFFSET(A1,-3,0)+1","v":{"$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$56)-ROW($L1)-1),0)),ROW($L$56)-ROW($L1)-1,MATCH(M$13,OFFSET($L1,1,0,ROW($L$56)-ROW($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$56)-ROW($L1)-1),0)),ROW($L$56)-ROW($L1)-1,MATCH(N$13,OFFSET($L1,1,0,ROW($L$56)-ROW($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$56)-ROW($L1)-1),0)),ROW($L$56)-ROW($L1)-1,MATCH(O$13,OFFSET($L1,1,0,ROW($L$56)-ROW($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$56)-ROW($L1)-1),0)),ROW($L$56)-ROW($L1)-1,MATCH(P$13,OFFSET($L1,1,0,ROW($L$56)-ROW($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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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,{"$f":"import.recurso","v":0},null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,null,null,null,null,null,"Níveis a Exibir no Cronograma:","Nº OPERAÇÃO",null,"Nº SICONV","PROPONENTE TOMADOR",null,null,null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,{"$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,{"$f":"Import.SICONV","v":0},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"},null,null,null,null,null,null,null,null,{"$f":"Import.Apelido","v":"REFORMA RESERVATÓRIO HMRC"},null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"R. Angelina, s/n - Municípios, Balneário Camboriú"},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$56)<CRONO.LinhasNecessarias,\"ERRO: NÚMERO DE LINHAS DO CRONOGRAMA INSUFICIENTE. CLIQUE EM ATUALIZAR LINHAS.\",IF(AND(ACOMPANHAMENTO=\"PLE\",ROUND(OFFSET($AF$66,0,-1),2)=0),\"CRONOGRAMA DEVE SER PREENCHIDO POR EVENTOS\",IF(ROUND(OFFSET($AF$66,0,-1),2)<>$Q$57,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":"CRONOGRAMA DEVE SER PREENCHIDO POR EVENTOS"}]
[]
[null,null,null,{"$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":{"$error":"#VALUE!"}},"Linha PO\nLinha QCI\nTotal Adm Local",null,null,null,null,null,null,"Nível",1,2,3,4,"Linhas a somar",null,null,"2022-11-01",{"$f":"OFFSET(U13,0,-1)+41-DAY(OFFSET(U13,0,-1)+40)","v":"2022-12-01"},{"$f":"OFFSET(V13,0,-1)+41-DAY(OFFSET(V13,0,-1)+40)","v":"2023-01-01"},{"$f":"OFFSET(W13,0,-1)+41-DAY(OFFSET(W13,0,-1)+40)","v":"2023-02-01"},"2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01"]
[{"$f":"OFFSET(A14,-3,0)+1","v":1},{"$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":{"$error":"#DIV/0!"}},{"$f":"IF(A14<=ORÇAMENTO.MáximoListaCrono,MATCH(A14,ORÇAMENTO.ListaCrono,0),NA())","v":1},{"$f":"IF(AND($E15<>-1,$R14>0),\"F\",\"\")","v":""},{"$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":"REFORMA DE EDIFICAÇÃO"},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$56)-ROW($L14)-1),0)),ROW($L$56)-ROW($L14)-1,MATCH(M$13,OFFSET($L14,1,0,ROW($L$56)-ROW($L14)-1),0)-1),0))","v":41},{"$f":"IF($E15=-1,0,IF(N$13<=$L14,IF(ISERROR(MATCH(N$13,OFFSET($L14,1,0,ROW($L$56)-ROW($L14)-1),0)),ROW($L$56)-ROW($L14)-1,MATCH(N$13,OFFSET($L14,1,0,ROW($L$56)-ROW($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$56)-ROW($L14)-1),0)),ROW($L$56)-ROW($L14)-1,MATCH(O$13,OFFSET($L14,1,0,ROW($L$56)-ROW($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$56)-ROW($L14)-1),0)),ROW($L$56)-ROW($L14)-1,MATCH(P$13,OFFSET($L14,1,0,ROW($L$56)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L14,0,1,,L14))","v":41},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!X$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$O$13,$E15,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q14=2,ACOMPANHAMENTO=\"BM\"),T15,T16/$R14)","v":{"$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(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":""},{"$f":"IF(OR(R14=0,R14=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q14<>2),$E15=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},{"$f":"IF(OR($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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R17))","v":1},{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),D18,D19/$R17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A17<=ORÇAMENTO.MáximoListaCrono,MATCH(A17,ORÇAMENTO.ListaCrono,0),NA())","v":2},{"$f":"IF(AND($E18<>-1,$R17>0),\"F\",\"\")","v":""},{"$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$56)-ROW($L17)-1),0)),ROW($L$56)-ROW($L17)-1,MATCH(M$13,OFFSET($L17,1,0,ROW($L$56)-ROW($L17)-1),0)-1),0))","v":38},{"$f":"IF($E18=-1,0,IF(N$13<=$L17,IF(ISERROR(MATCH(N$13,OFFSET($L17,1,0,ROW($L$56)-ROW($L17)-1),0)),ROW($L$56)-ROW($L17)-1,MATCH(N$13,OFFSET($L17,1,0,ROW($L$56)-ROW($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$56)-ROW($L17)-1),0)),ROW($L$56)-ROW($L17)-1,MATCH(O$13,OFFSET($L17,1,0,ROW($L$56)-ROW($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$56)-ROW($L17)-1),0)),ROW($L$56)-ROW($L17)-1,MATCH(P$13,OFFSET($L17,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),T18,T19/$R17)","v":{"$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(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":""},{"$f":"IF(OR(R17=0,R17=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q17<>2),$E18=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},{"$f":"IF(OR($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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R20))","v":1},{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),D21,D22/$R20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A20<=ORÇAMENTO.MáximoListaCrono,MATCH(A20,ORÇAMENTO.ListaCrono,0),NA())","v":6},{"$f":"IF(AND($E21<>-1,$R20>0),\"F\",\"\")","v":""},{"$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":"DEMOLIÇÕES E RETIRADAS - CASA DE BOMBAS"},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$56)-ROW($L20)-1),0)),ROW($L$56)-ROW($L20)-1,MATCH(M$13,OFFSET($L20,1,0,ROW($L$56)-ROW($L20)-1),0)-1),0))","v":35},{"$f":"IF($E21=-1,0,IF(N$13<=$L20,IF(ISERROR(MATCH(N$13,OFFSET($L20,1,0,ROW($L$56)-ROW($L20)-1),0)),ROW($L$56)-ROW($L20)-1,MATCH(N$13,OFFSET($L20,1,0,ROW($L$56)-ROW($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$56)-ROW($L20)-1),0)),ROW($L$56)-ROW($L20)-1,MATCH(O$13,OFFSET($L20,1,0,ROW($L$56)-ROW($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$56)-ROW($L20)-1),0)),ROW($L$56)-ROW($L20)-1,MATCH(P$13,OFFSET($L20,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),T21,T22/$R20)","v":{"$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(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":""},{"$f":"IF(OR(R20=0,R20=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q20<>2),$E21=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},{"$f":"IF(OR($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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R23))","v":1},{"$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))/$R23))","v":1},{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),D24,D25/$R23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A23<=ORÇAMENTO.MáximoListaCrono,MATCH(A23,ORÇAMENTO.ListaCrono,0),NA())","v":10},{"$f":"IF(AND($E24<>-1,$R23>0),\"F\",\"\")","v":""},{"$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":"SUPERESTRUTURA - TORRE DO RESERVATÓRIO"},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$56)-ROW($L23)-1),0)),ROW($L$56)-ROW($L23)-1,MATCH(M$13,OFFSET($L23,1,0,ROW($L$56)-ROW($L23)-1),0)-1),0))","v":32},{"$f":"IF($E24=-1,0,IF(N$13<=$L23,IF(ISERROR(MATCH(N$13,OFFSET($L23,1,0,ROW($L$56)-ROW($L23)-1),0)),ROW($L$56)-ROW($L23)-1,MATCH(N$13,OFFSET($L23,1,0,ROW($L$56)-ROW($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$56)-ROW($L23)-1),0)),ROW($L$56)-ROW($L23)-1,MATCH(O$13,OFFSET($L23,1,0,ROW($L$56)-ROW($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$56)-ROW($L23)-1),0)),ROW($L$56)-ROW($L23)-1,MATCH(P$13,OFFSET($L23,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),T24,T25/$R23)","v":{"$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(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":""},{"$f":"IF(OR(R23=0,R23=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q23<>2),$E24=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},{"$f":"IF(OR($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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R26))","v":1},{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),D27,D28/$R26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A26<=ORÇAMENTO.MáximoListaCrono,MATCH(A26,ORÇAMENTO.ListaCrono,0),NA())","v":71},{"$f":"IF(AND($E27<>-1,$R26>0),\"F\",\"\")","v":""},{"$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":"PAREDES"},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$56)-ROW($L26)-1),0)),ROW($L$56)-ROW($L26)-1,MATCH(M$13,OFFSET($L26,1,0,ROW($L$56)-ROW($L26)-1),0)-1),0))","v":29},{"$f":"IF($E27=-1,0,IF(N$13<=$L26,IF(ISERROR(MATCH(N$13,OFFSET($L26,1,0,ROW($L$56)-ROW($L26)-1),0)),ROW($L$56)-ROW($L26)-1,MATCH(N$13,OFFSET($L26,1,0,ROW($L$56)-ROW($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$56)-ROW($L26)-1),0)),ROW($L$56)-ROW($L26)-1,MATCH(O$13,OFFSET($L26,1,0,ROW($L$56)-ROW($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$56)-ROW($L26)-1),0)),ROW($L$56)-ROW($L26)-1,MATCH(P$13,OFFSET($L26,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),T27,T28/$R26)","v":{"$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(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":""},{"$f":"IF(OR(R26=0,R26=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q26<>2),$E27=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R29))","v":1},{"$f":"IF(AND($Q29=2,ACOMPANHAMENTO=\"BM\"),D30,D31/$R29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A29<=ORÇAMENTO.MáximoListaCrono,MATCH(A29,ORÇAMENTO.ListaCrono,0),NA())","v":74},{"$f":"IF(AND($E30<>-1,$R29>0),\"F\",\"\")","v":""},{"$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":"REVESTIMENTOS"},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$56)-ROW($L29)-1),0)),ROW($L$56)-ROW($L29)-1,MATCH(M$13,OFFSET($L29,1,0,ROW($L$56)-ROW($L29)-1),0)-1),0))","v":26},{"$f":"IF($E30=-1,0,IF(N$13<=$L29,IF(ISERROR(MATCH(N$13,OFFSET($L29,1,0,ROW($L$56)-ROW($L29)-1),0)),ROW($L$56)-ROW($L29)-1,MATCH(N$13,OFFSET($L29,1,0,ROW($L$56)-ROW($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$56)-ROW($L29)-1),0)),ROW($L$56)-ROW($L29)-1,MATCH(O$13,OFFSET($L29,1,0,ROW($L$56)-ROW($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$56)-ROW($L29)-1),0)),ROW($L$56)-ROW($L29)-1,MATCH(P$13,OFFSET($L29,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q29=2,ACOMPANHAMENTO=\"BM\"),T30,T31/$R29)","v":{"$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(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":""},{"$f":"IF(OR(R29=0,R29=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q29<>2),$E30=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R32))","v":1},{"$f":"IF(AND($Q32=2,ACOMPANHAMENTO=\"BM\"),D33,D34/$R32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A32<=ORÇAMENTO.MáximoListaCrono,MATCH(A32,ORÇAMENTO.ListaCrono,0),NA())","v":80},{"$f":"IF(AND($E33<>-1,$R32>0),\"F\",\"\")","v":""},{"$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":"PAVIMENTAÇÃO INTERNA"},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$56)-ROW($L32)-1),0)),ROW($L$56)-ROW($L32)-1,MATCH(M$13,OFFSET($L32,1,0,ROW($L$56)-ROW($L32)-1),0)-1),0))","v":23},{"$f":"IF($E33=-1,0,IF(N$13<=$L32,IF(ISERROR(MATCH(N$13,OFFSET($L32,1,0,ROW($L$56)-ROW($L32)-1),0)),ROW($L$56)-ROW($L32)-1,MATCH(N$13,OFFSET($L32,1,0,ROW($L$56)-ROW($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$56)-ROW($L32)-1),0)),ROW($L$56)-ROW($L32)-1,MATCH(O$13,OFFSET($L32,1,0,ROW($L$56)-ROW($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$56)-ROW($L32)-1),0)),ROW($L$56)-ROW($L32)-1,MATCH(P$13,OFFSET($L32,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q32=2,ACOMPANHAMENTO=\"BM\"),T33,T34/$R32)","v":{"$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(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":""},{"$f":"IF(OR(R32=0,R32=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q32<>2),$E33=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R35))","v":1},{"$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))/$R35))","v":1},{"$f":"IF(AND($Q35=2,ACOMPANHAMENTO=\"BM\"),D36,D37/$R35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A35<=ORÇAMENTO.MáximoListaCrono,MATCH(A35,ORÇAMENTO.ListaCrono,0),NA())","v":85},{"$f":"IF(AND($E36<>-1,$R35>0),\"F\",\"\")","v":""},{"$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":"ESQUADRIAS / FERAGENS"},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$56)-ROW($L35)-1),0)),ROW($L$56)-ROW($L35)-1,MATCH(M$13,OFFSET($L35,1,0,ROW($L$56)-ROW($L35)-1),0)-1),0))","v":20},{"$f":"IF($E36=-1,0,IF(N$13<=$L35,IF(ISERROR(MATCH(N$13,OFFSET($L35,1,0,ROW($L$56)-ROW($L35)-1),0)),ROW($L$56)-ROW($L35)-1,MATCH(N$13,OFFSET($L35,1,0,ROW($L$56)-ROW($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$56)-ROW($L35)-1),0)),ROW($L$56)-ROW($L35)-1,MATCH(O$13,OFFSET($L35,1,0,ROW($L$56)-ROW($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$56)-ROW($L35)-1),0)),ROW($L$56)-ROW($L35)-1,MATCH(P$13,OFFSET($L35,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q35=2,ACOMPANHAMENTO=\"BM\"),T36,T37/$R35)","v":{"$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(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":""},{"$f":"IF(OR(R35=0,R35=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q35<>2),$E36=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R38))","v":1},{"$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))/$R38))","v":1},{"$f":"IF(AND($Q38=2,ACOMPANHAMENTO=\"BM\"),D39,D40/$R38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A38<=ORÇAMENTO.MáximoListaCrono,MATCH(A38,ORÇAMENTO.ListaCrono,0),NA())","v":91},{"$f":"IF(AND($E39<>-1,$R38>0),\"F\",\"\")","v":""},{"$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":"COBERTURA"},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$56)-ROW($L38)-1),0)),ROW($L$56)-ROW($L38)-1,MATCH(M$13,OFFSET($L38,1,0,ROW($L$56)-ROW($L38)-1),0)-1),0))","v":17},{"$f":"IF($E39=-1,0,IF(N$13<=$L38,IF(ISERROR(MATCH(N$13,OFFSET($L38,1,0,ROW($L$56)-ROW($L38)-1),0)),ROW($L$56)-ROW($L38)-1,MATCH(N$13,OFFSET($L38,1,0,ROW($L$56)-ROW($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$56)-ROW($L38)-1),0)),ROW($L$56)-ROW($L38)-1,MATCH(O$13,OFFSET($L38,1,0,ROW($L$56)-ROW($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$56)-ROW($L38)-1),0)),ROW($L$56)-ROW($L38)-1,MATCH(P$13,OFFSET($L38,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q38=2,ACOMPANHAMENTO=\"BM\"),T39,T40/$R38)","v":{"$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(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":""},{"$f":"IF(OR(R38=0,R38=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q38<>2),$E39=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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))/$R41))","v":1},{"$f":"IF(AND($Q41=2,ACOMPANHAMENTO=\"BM\"),D42,D43/$R41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A41<=ORÇAMENTO.MáximoListaCrono,MATCH(A41,ORÇAMENTO.ListaCrono,0),NA())","v":94},{"$f":"IF(AND($E42<>-1,$R41>0),\"F\",\"\")","v":""},{"$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":"INSTALAÇÕES ELÉTRICAS"},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$56)-ROW($L41)-1),0)),ROW($L$56)-ROW($L41)-1,MATCH(M$13,OFFSET($L41,1,0,ROW($L$56)-ROW($L41)-1),0)-1),0))","v":14},{"$f":"IF($E42=-1,0,IF(N$13<=$L41,IF(ISERROR(MATCH(N$13,OFFSET($L41,1,0,ROW($L$56)-ROW($L41)-1),0)),ROW($L$56)-ROW($L41)-1,MATCH(N$13,OFFSET($L41,1,0,ROW($L$56)-ROW($L41)-1),0)-1),0))","v":2},{"$f":"IF($E42=-1,0,IF(O$13<=$L41,IF(ISERROR(MATCH(O$13,OFFSET($L41,1,0,ROW($L$56)-ROW($L41)-1),0)),ROW($L$56)-ROW($L41)-1,MATCH(O$13,OFFSET($L41,1,0,ROW($L$56)-ROW($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$56)-ROW($L41)-1),0)),ROW($L$56)-ROW($L41)-1,MATCH(P$13,OFFSET($L41,1,0,ROW($L$56)-ROW($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":0},"% Período:",{"$f":"IF(AND($Q41=2,ACOMPANHAMENTO=\"BM\"),T42,T43/$R41)","v":{"$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(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":""},{"$f":"IF(OR(R41=0,R41=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q41<>2),$E42=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},{"$f":"IF(OR($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":0},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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":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!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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":117},{"$f":"IF(AND($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":"1.10."},{"$f":"IF($E45=0,OFFSET(ORÇAMENTO!R$15,$E44,0),IF($E45<>-1,OFFSET(QCI!$G$13,$E45,0),\"\"))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,{"$f":"IF($E45=0,OFFSET(ORÇAMENTO!C$15,$E44,0),1)","v":2},{"$f":"IF($E45=-1,0,IF(M$13<=$L44,IF(ISERROR(MATCH(M$13,OFFSET($L44,1,0,ROW($L$56)-ROW($L44)-1),0)),ROW($L$56)-ROW($L44)-1,MATCH(M$13,OFFSET($L44,1,0,ROW($L$56)-ROW($L44)-1),0)-1),0))","v":11},{"$f":"IF($E45=-1,0,IF(N$13<=$L44,IF(ISERROR(MATCH(N$13,OFFSET($L44,1,0,ROW($L$56)-ROW($L44)-1),0)),ROW($L$56)-ROW($L44)-1,MATCH(N$13,OFFSET($L44,1,0,ROW($L$56)-ROW($L44)-1),0)-1),0))","v":2},{"$f":"IF($E45=-1,0,IF(O$13<=$L44,IF(ISERROR(MATCH(O$13,OFFSET($L44,1,0,ROW($L$56)-ROW($L44)-1),0)),ROW($L$56)-ROW($L44)-1,MATCH(O$13,OFFSET($L44,1,0,ROW($L$56)-ROW($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$56)-ROW($L44)-1),0)),ROW($L$56)-ROW($L44)-1,MATCH(P$13,OFFSET($L44,1,0,ROW($L$56)-ROW($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$13:OFFSET(L44,-1,0),1),-1),0)","v":0},{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L44&\"$\"","v":"2$"},null,{"$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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":158},{"$f":"IF(AND($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":"1.11."},{"$f":"IF($E48=0,OFFSET(ORÇAMENTO!R$15,$E47,0),IF($E48<>-1,OFFSET(QCI!$G$13,$E48,0),\"\"))","v":"PINTURA"},null,null,{"$f":"IF($E48=0,OFFSET(ORÇAMENTO!C$15,$E47,0),1)","v":2},{"$f":"IF($E48=-1,0,IF(M$13<=$L47,IF(ISERROR(MATCH(M$13,OFFSET($L47,1,0,ROW($L$56)-ROW($L47)-1),0)),ROW($L$56)-ROW($L47)-1,MATCH(M$13,OFFSET($L47,1,0,ROW($L$56)-ROW($L47)-1),0)-1),0))","v":8},{"$f":"IF($E48=-1,0,IF(N$13<=$L47,IF(ISERROR(MATCH(N$13,OFFSET($L47,1,0,ROW($L$56)-ROW($L47)-1),0)),ROW($L$56)-ROW($L47)-1,MATCH(N$13,OFFSET($L47,1,0,ROW($L$56)-ROW($L47)-1),0)-1),0))","v":2},{"$f":"IF($E48=-1,0,IF(O$13<=$L47,IF(ISERROR(MATCH(O$13,OFFSET($L47,1,0,ROW($L$56)-ROW($L47)-1),0)),ROW($L$56)-ROW($L47)-1,MATCH(O$13,OFFSET($L47,1,0,ROW($L$56)-ROW($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$56)-ROW($L47)-1),0)),ROW($L$56)-ROW($L47)-1,MATCH(P$13,OFFSET($L47,1,0,ROW($L$56)-ROW($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$13:OFFSET(L47,-1,0),1),-1),0)","v":0},{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L47&\"$\"","v":"2$"},null,{"$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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":161},{"$f":"IF(AND($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":"1.12."},{"$f":"IF($E51=0,OFFSET(ORÇAMENTO!R$15,$E50,0),IF($E51<>-1,OFFSET(QCI!$G$13,$E51,0),\"\"))","v":"PAVIMENTAÇÃO EXTERNA"},null,null,{"$f":"IF($E51=0,OFFSET(ORÇAMENTO!C$15,$E50,0),1)","v":2},{"$f":"IF($E51=-1,0,IF(M$13<=$L50,IF(ISERROR(MATCH(M$13,OFFSET($L50,1,0,ROW($L$56)-ROW($L50)-1),0)),ROW($L$56)-ROW($L50)-1,MATCH(M$13,OFFSET($L50,1,0,ROW($L$56)-ROW($L50)-1),0)-1),0))","v":5},{"$f":"IF($E51=-1,0,IF(N$13<=$L50,IF(ISERROR(MATCH(N$13,OFFSET($L50,1,0,ROW($L$56)-ROW($L50)-1),0)),ROW($L$56)-ROW($L50)-1,MATCH(N$13,OFFSET($L50,1,0,ROW($L$56)-ROW($L50)-1),0)-1),0))","v":2},{"$f":"IF($E51=-1,0,IF(O$13<=$L50,IF(ISERROR(MATCH(O$13,OFFSET($L50,1,0,ROW($L$56)-ROW($L50)-1),0)),ROW($L$56)-ROW($L50)-1,MATCH(O$13,OFFSET($L50,1,0,ROW($L$56)-ROW($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$56)-ROW($L50)-1),0)),ROW($L$56)-ROW($L50)-1,MATCH(P$13,OFFSET($L50,1,0,ROW($L$56)-ROW($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$13:OFFSET(L50,-1,0),1),-1),0)","v":0},{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L50&\"$\"","v":"2$"},null,{"$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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":164},{"$f":"IF(AND($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":"1.13."},{"$f":"IF($E54=0,OFFSET(ORÇAMENTO!R$15,$E53,0),IF($E54<>-1,OFFSET(QCI!$G$13,$E54,0),\"\"))","v":"SERVIÇOS FINAIS"},null,null,{"$f":"IF($E54=0,OFFSET(ORÇAMENTO!C$15,$E53,0),1)","v":2},{"$f":"IF($E54=-1,0,IF(M$13<=$L53,IF(ISERROR(MATCH(M$13,OFFSET($L53,1,0,ROW($L$56)-ROW($L53)-1),0)),ROW($L$56)-ROW($L53)-1,MATCH(M$13,OFFSET($L53,1,0,ROW($L$56)-ROW($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$56)-ROW($L53)-1),0)),ROW($L$56)-ROW($L53)-1,MATCH(N$13,OFFSET($L53,1,0,ROW($L$56)-ROW($L53)-1),0)-1),0))","v":2},{"$f":"IF($E54=-1,0,IF(O$13<=$L53,IF(ISERROR(MATCH(O$13,OFFSET($L53,1,0,ROW($L$56)-ROW($L53)-1),0)),ROW($L$56)-ROW($L53)-1,MATCH(O$13,OFFSET($L53,1,0,ROW($L$56)-ROW($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$56)-ROW($L53)-1),0)),ROW($L$56)-ROW($L53)-1,MATCH(P$13,OFFSET($L53,1,0,ROW($L$56)-ROW($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$13:OFFSET(L53,-1,0),1),-1),0)","v":0},{"$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$181,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L53&\"$\"","v":"2$"},null,{"$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$181,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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$181,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$181)/(ORÇAMENTO!$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}]
[null,null,null,null,null,"F",null,null,null,null,null,"#"]
[null,null,null,{"$f":"D61/$Q$57","v":{"$error":"#DIV/0!"}},null,"F",null,{"$f":"\"Total:    R$ \"&TEXT(Q57,\"#.##0,00\")","v":"Total:    R$ 0,00"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(L12:L56,1,R12:R56)","v":0},null,"%:",{"$f":"ROUND(T61,2)/$Q$57","v":{"$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!"},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"ROUND(D63,2)-ROUND(C63,2)","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(T63,2)","v":0},{"$f":"ROUND(U63,2)-ROUND(T63,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D64,2)-ROUND(C64,2)","v":0},null,"F",null,null,null,null,"Período:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"ROUND(T64,2)","v":0},{"$f":"ROUND(U64,2)-ROUND(T64,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D65,2)-ROUND(C65,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"ROUND(T65,2)","v":0},{"$f":"ROUND(U65,2)-ROUND(T65,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D66,2)-ROUND(C66,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"ROUND(T66,2)","v":0},{"$f":"ROUND(U66,2)-ROUND(T66,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D66/$Q$57","v":{"$error":"#DIV/0!"}},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"%:",{"$f":"ROUND(T66,2)/$Q$57","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(U66,2)/$Q$57","v":{"$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!"}]
[null,null,null,{"$f":"ROUND(D66-D65-D64,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},{"$f":"ROUND(T66-T65-T64,2)","v":0},{"$f":"ROUND(U66-U65-U64,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE63+SUMPRODUCT((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$56,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$56,-1,0),0))","v":0}]
[null,null,null,{"$f":"C64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$56,-1,0)),OFFSET(D$11,5,0):OFFSET(D$56,-1,0),0))","v":0},null,"F",null,null,null,null,"Acumulado:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$56,-1,0)),OFFSET(T$11,5,0):OFFSET(T$56,-1,0),0))","v":0},{"$f":"T64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$56,-1,0)),OFFSET(U$11,5,0):OFFSET(U$56,-1,0),0))","v":0},{"$f":"U64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$56,-1,0)),OFFSET(V$11,5,0):OFFSET(V$56,-1,0),0))","v":0},{"$f":"V64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$56,-1,0)),OFFSET(W$11,5,0):OFFSET(W$56,-1,0),0))","v":0},{"$f":"W64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$56,-1,0)),OFFSET(X$11,5,0):OFFSET(X$56,-1,0),0))","v":0},{"$f":"X64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$56,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$56,-1,0),0))","v":0},{"$f":"Y64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$56,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$56,-1,0),0))","v":0},{"$f":"Z64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$56,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$56,-1,0),0))","v":0},{"$f":"AA64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$56,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$56,-1,0),0))","v":0},{"$f":"AB64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$56,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$56,-1,0),0))","v":0},{"$f":"AC64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$56,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$56,-1,0),0))","v":0},{"$f":"AD64+SUM((OFFSET($B$13,1,0):OFFSET($B$56,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$56,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$56,-1,0),0))","v":0},{"$f":"AE64+SUMPRODUCT((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$56,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$56,-1,0),0))","v":0}]
[null,null,null,{"$f":"C65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$56,-1,0)),OFFSET(D$11,5,0):OFFSET(D$56,-1,0),0))","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$56,-1,0)),OFFSET(T$11,5,0):OFFSET(T$56,-1,0),0))","v":0},{"$f":"T65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$56,-1,0)),OFFSET(U$11,5,0):OFFSET(U$56,-1,0),0))","v":0},{"$f":"U65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$56,-1,0)),OFFSET(V$11,5,0):OFFSET(V$56,-1,0),0))","v":0},{"$f":"V65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$56,-1,0)),OFFSET(W$11,5,0):OFFSET(W$56,-1,0),0))","v":0},{"$f":"W65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$56,-1,0)),OFFSET(X$11,5,0):OFFSET(X$56,-1,0),0))","v":0},{"$f":"X65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$56,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$56,-1,0),0))","v":0},{"$f":"Y65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$56,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$56,-1,0),0))","v":0},{"$f":"Z65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$56,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$56,-1,0),0))","v":0},{"$f":"AA65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$56,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$56,-1,0),0))","v":0},{"$f":"AB65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$56,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$56,-1,0),0))","v":0},{"$f":"AC65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$56,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$56,-1,0),0))","v":0},{"$f":"AD65+SUM((OFFSET($C$13,1,0):OFFSET($C$56,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$56,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$56,-1,0),0))","v":0},{"$f":"ROUND(AF66-AF63-AF64,2)","v":0}]
[null,null,null,{"$f":"C66+SUMIF($R$12:$R$56,\"1$\",D12:D56)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"SUMIF($R$12:$R$56,\"1$\",T12:T56)","v":0},{"$f":"T66+SUMIF($R$12:$R$56,\"1$\",U12:U56)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"F"]
[null,null,null,null,null,"F",null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"}]
[null,null,null,null,null,"F",null,"Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico"]
[null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rafael Calistro de Borba"}]
[null,null,null,null,null,"F",null,{"$f":"DADOS!$F$25","v":"2023-03-09"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU: 093.243-9"]
[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":27,"n_cols":31,"rows_kept":27,"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$181),\"F\",\"\"))","v":{"$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$181),VLOOKUP($B1,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":{"$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$28)<MAX(CÁLCULO!$M$15:$M$181),\"ERRO: NÚMERO DE EVENTOS INSUFICIENTE, CLIQUE EM ATUALIZAR LINHAS\",IF(ROUND(OFFSET(CRONO!$AF$66,0,-1),2)<>CRONO!$Q$57,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[]
[null,null,null,null,{"$f":"IF(E$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,E$12))","v":"CONSTRUÇÃO + ADM LOCAL 1"},null,{"$f":"IF(G$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,G$12))","v":"CONSTRUÇÃO + ADM LOCAL 1"},{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"ADM LOCAL 2"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"ADM LOCAL 3"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"ADM LOCAL 4"},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":"ADM LOCAL 5"},{"$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":"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B16,0)>0,\"F\",\"\"),IF(CRONOPLE!B16<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$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$181),VLOOKUP($B16,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SERVIÇOS INICIAIS / DEMOLIÇÕES"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B17,0)>0,\"F\",\"\"),IF(CRONOPLE!B17<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$f":"OFFSET(B17,-1,0)+1","v":3},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17<>1,OFFSET(EVENTOS!$D$14,$B17,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B17,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SUPERESTRUTURA 1"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B18,0)>0,\"F\",\"\"),IF(CRONOPLE!B18<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$f":"OFFSET(B18,-1,0)+1","v":4},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B18,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SUPERESTRUTURA 2"},null,null,null,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B19,0)>0,\"F\",\"\"),IF(CRONOPLE!B19<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$f":"OFFSET(B19,-1,0)+1","v":5},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19<>1,OFFSET(EVENTOS!$D$14,$B19,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B19,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"ALVENARIA E ACABAMENTOS"},null,null,null,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B20,0)>0,\"F\",\"\"),IF(CRONOPLE!B20<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B20,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"PISO E ACABAMENTOS"},null,null,null,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B21,0)>0,\"F\",\"\"),IF(CRONOPLE!B21<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},7,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21<>1,OFFSET(EVENTOS!$D$14,$B21,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B21,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"ESQUADRIAS"},null,null,null,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B22,0)>0,\"F\",\"\"),IF(CRONOPLE!B22<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},8,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B22<>1,OFFSET(EVENTOS!$D$14,$B22,0),0),IF(B22<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B22,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"ACABAENTO COBERTURA"},null,null,null,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B23,0)>0,\"F\",\"\"),IF(CRONOPLE!B23<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},9,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B23<>1,OFFSET(EVENTOS!$D$14,$B23,0),0),IF(B23<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B23,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"INSTALAÇÕES ELÉTRICAS"},null,null,null,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B24,0)>0,\"F\",\"\"),IF(CRONOPLE!B24<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},10,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B24<>1,OFFSET(EVENTOS!$D$14,$B24,0),0),IF(B24<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B24,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "},null,null,null,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B25,0)>0,\"F\",\"\"),IF(CRONOPLE!B25<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},11,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B25<>1,OFFSET(EVENTOS!$D$14,$B25,0),0),IF(B25<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B25,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SERVIÇOS EXTERMOS"},null,null,null,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B26,0)>0,\"F\",\"\"),IF(CRONOPLE!B26<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},12,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B26<>1,OFFSET(EVENTOS!$D$14,$B26,0),0),IF(B26<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B26,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"PINTURA"},null,null,null,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B27,0)>0,\"F\",\"\"),IF(CRONOPLE!B27<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},13,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B27<>1,OFFSET(EVENTOS!$D$14,$B27,0),0),IF(B27<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B27,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SERVIÇOS FINAIS "},null,null,null,4]

{"sheet":"PLE","index":9,"n_rows":43,"n_cols":32,"rows_kept":43,"cut":false,"hidden":false,"merged":[[24,2,24,3],[25,2,25,3],[26,2,26,3],[0,2,0,3],[10,2,10,3],[11,2,12,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[20,2,20,3],[6,1,6,2],[11,1,12,1],[6,30,6,31],[6,21,6,29],[8,24,8,25],[23,2,23,3],[21,2,21,3],[22,2,22,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[32,12,32,13],[30,20,30,21],[30,30,30,31],[30,28,30,29],[30,22,30,23],[32,26,32,27],[2,29,2,31],[3,29,3,31],[5,30,5,31],[6,7,6,13],[6,14,6,20],[8,9,8,10],[8,13,8,19],[29,8,29,31],[8,30,8,31],[31,24,31,25],[30,10,30,11],[31,8,31,9],[30,8,30,9],[31,10,31,11],[30,16,30,17],[30,18,30,19],[30,12,30,13],[31,20,31,21],[31,16,31,17],[31,12,31,13],[31,14,31,15],[31,22,31,23],[30,14,30,15],[31,18,31,19],[33,30,33,31],[35,30,35,31],[35,16,35,17],[35,24,35,25],[35,26,35,27],[34,30,34,31],[35,28,35,29],[32,24,32,25],[32,22,32,23],[32,20,32,21],[32,16,32,17],[32,18,32,19],[33,16,33,17],[32,30,32,31],[31,26,31,27],[32,28,32,29],[30,26,30,27],[30,24,30,25],[31,30,31,31],[31,28,31,29],[33,12,33,13],[34,16,34,17],[33,22,33,23],[40,1,40,3],[37,1,37,3],[34,3,35,3],[34,12,34,13],[35,12,35,13],[35,8,35,9],[32,3,33,3],[35,10,35,11],[34,10,34,11],[34,8,34,9],[33,10,33,11],[33,8,33,9],[32,10,32,11],[32,8,32,9],[35,14,35,15],[34,18,34,19],[32,14,32,15],[34,14,34,15],[33,14,33,15],[33,28,33,29],[33,26,33,27],[33,18,33,19],[35,18,35,19],[33,24,33,25],[33,20,33,21],[35,22,35,23],[34,22,34,23],[34,20,34,21],[34,24,34,25],[35,20,35,21],[34,28,34,29],[34,26,34,27]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B1,0)>0,\"F\",\"\"),IF(PLE!B1<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":{"$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$181),VLOOKUP($B1,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":{"$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,{"$f":"import.recurso","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,"Nº OPERAÇÃO",null,"Nº SICONV",null,null,null,"PROPONENTE TOMADOR",null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,null,null,{"$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,{"$f":"Import.SICONV","v":0},null,null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"},null,null,null,null,null,null,{"$f":"Import.Apelido","v":"REFORMA RESERVATÓRIO HMRC"},null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"R. Angelina, s/n - Municípios, Balneário Camboriú"},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$31,0,1+(PLE.Medicao-$I$32)*2-2)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($H$31,0,1+(PLE.Medicao-$I$32)*2),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,null,null,null,null,null,null,null,null,"% Realizado Período.:",{"$f":"OFFSET($I$32,1+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$32,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":{"$error":"#DIV/0!"}},null,null,null,null,"% Realizado Acum.:",{"$f":"OFFSET($I$32,3+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$32,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":{"$error":"#DIV/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$12))","v":"CONSTRUÇÃO + ADM LOCAL 1"},null,{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"CONSTRUÇÃO + ADM LOCAL 1"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"ADM LOCAL 2"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"ADM LOCAL 3"},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":"ADM LOCAL 4"},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":"ADM LOCAL 5"},{"$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":"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B16,0)>0,\"F\",\"\"),IF(PLE!B16<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$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$181),VLOOKUP($B16,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SERVIÇOS INICIAIS / DEMOLIÇÕES"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B17,0)>0,\"F\",\"\"),IF(PLE!B17<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$f":"OFFSET(B17,-1,0)+1","v":3},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17<>1,OFFSET(EVENTOS!$D$14,$B17,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B17,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SUPERESTRUTURA 1"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B18,0)>0,\"F\",\"\"),IF(PLE!B18<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$f":"OFFSET(B18,-1,0)+1","v":4},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B18,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SUPERESTRUTURA 2"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B19,0)>0,\"F\",\"\"),IF(PLE!B19<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},{"$f":"OFFSET(B19,-1,0)+1","v":5},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19<>1,OFFSET(EVENTOS!$D$14,$B19,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B19,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"ALVENARIA E ACABAMENTOS"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B20,0)>0,\"F\",\"\"),IF(PLE!B20<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B20,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"PISO E ACABAMENTOS"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B21,0)>0,\"F\",\"\"),IF(PLE!B21<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},7,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21<>1,OFFSET(EVENTOS!$D$14,$B21,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B21,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"ESQUADRIAS"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B22,0)>0,\"F\",\"\"),IF(PLE!B22<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},8,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B22<>1,OFFSET(EVENTOS!$D$14,$B22,0),0),IF(B22<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B22,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"ACABAENTO COBERTURA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B23,0)>0,\"F\",\"\"),IF(PLE!B23<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},9,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B23<>1,OFFSET(EVENTOS!$D$14,$B23,0),0),IF(B23<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B23,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"INSTALAÇÕES ELÉTRICAS"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B24,0)>0,\"F\",\"\"),IF(PLE!B24<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},10,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B24<>1,OFFSET(EVENTOS!$D$14,$B24,0),0),IF(B24<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B24,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"INSTALAÇÕES HIDROSSANITÁRIAS "}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B25,0)>0,\"F\",\"\"),IF(PLE!B25<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},11,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B25<>1,OFFSET(EVENTOS!$D$14,$B25,0),0),IF(B25<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B25,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SERVIÇOS EXTERMOS"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B26,0)>0,\"F\",\"\"),IF(PLE!B26<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},12,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B26<>1,OFFSET(EVENTOS!$D$14,$B26,0),0),IF(B26<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B26,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"PINTURA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B27,0)>0,\"F\",\"\"),IF(PLE!B27<=MAX(CÁLCULO!$M$15:$M$181),\"F\",\"\"))","v":""},13,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B27<>1,OFFSET(EVENTOS!$D$14,$B27,0),0),IF(B27<=MAX(CÁLCULO!$M$15:$M$181),VLOOKUP($B27,CÁLCULO!$M$15:$N$181,2,FALSE),0))","v":"SERVIÇOS FINAIS "}]
["F"]
["F"]
["F",null,null,null,null,null,null,null,"Data das Medições"]
["F"]
["F",null,null,"Medições",null,null,null,null,{"$f":"IF(PLE.Medicao<=12,1,TRUNC((PLE.Medicao - 2)/11,0) * 11 + 1)","v":1},null,{"$f":"I32+1","v":2},null,{"$f":"K32+1","v":3},null,{"$f":"M32+1","v":4},null,{"$f":"O32+1","v":5},null,{"$f":"Q32+1","v":6},null,{"$f":"S32+1","v":7},null,{"$f":"U32+1","v":8},null,{"$f":"W32+1","v":9},null,{"$f":"Y32+1","v":10},null,{"$f":"AA32+1","v":11},null,{"$f":"AC32+1","v":12}]
["F",null,null,"Período:",null,null,null,"%",{"$f":"ROUND(I34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(K34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(M34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(O34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(Q34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(S34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(U34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(W34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(Y34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AA34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AC34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AE34,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}}]
["F",null,null,null,null,null,null,"R$",{"$f":"IF(I32=1,I36,ROUND(I36,2)-ROUND(SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!I32-1,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),2))","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(K36,2)-ROUND(I36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(M36,2)-ROUND(K36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(O36,2)-ROUND(M36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(Q36,2)-ROUND(O36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(S36,2)-ROUND(Q36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(U36,2)-ROUND(S36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(W36,2)-ROUND(U36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(Y36,2)-ROUND(W36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AA36,2)-ROUND(Y36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AC36,2)-ROUND(AA36,2)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AE36,2)-ROUND(AC36,2)","v":{"$error":"#DIV/0!"}}]
["F",null,null,"Acumulado:",null,null,null,"%",{"$f":"ROUND(I36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(K36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(M36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(O36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(Q36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(S36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(U36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(W36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(Y36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AA36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AC36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(AE36,2)/ORÇAMENTO!$X$15","v":{"$error":"#DIV/0!"}}]
["F",null,null,null,null,null,null,"R$",{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!I32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!K32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!M32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!O32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!Q32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!S32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!U32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!W32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!Y32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!AA32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!AC32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$181,\"<=\"&PLE!AE32,CÁLCULO!$AB$15:$AL$181)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":{"$error":"#DIV/0!"}}]
["F"]
["F",{"$f":"Import.Município","v":"Balneário Camboriú/SC"}]
["F","Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico pela Fiscalização"]
["F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nome:",null,{"$f":"Import.RespFiscalização","v":0}]
["F",{"$f":"DADOS!$F$47","v":"2023-03-09"},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":[[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],[5,3,5,10],[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],[9,0,10,0],[9,25,9,27],[35,3,35,5],[27,3,29,14],[32,3,32,5]]}
[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 SICONV","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":0},{"$f":"IF(OR($O$24=ORÇAMENTO.SumINVMANUAL+QCI.SumINVMANUAL,$O$24=0),0,MIN(MAX(0,($Z$3*$O$24-ORÇAMENTO.SumCPMANUAL-QCI.SumCPMANUAL)/($O$24-ORÇAMENTO.SumINVMANUAL-QCI.SumINVMANUAL)),1))","v":0}]
[null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.SICONV","v":0},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"},null,null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"}]
[]
[null,null,null,"APELIDO DO EMPREENDIMENTO",null,null,null,null,null,null,null,"RECURSO",{"$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",{"$f":"Import.Apelido","v":"REFORMA RESERVATÓRIO HMRC"},null,null,null,null,null,null,null,{"$f":"import.recurso","v":0},{"$f":"Import.Repasse","v":0},{"$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$24))","v":0}]
[]
[null,null,null,null,null,null,{"$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$181,-1,0)),2),\"\",\"ERRO: CONTRAPARTIDA MAIOR QUE A MÁXIMA\",\"ERRO: CONTRAPARTIDA MENOR QUE A MÍNIMA\",\"ERRO: SALDO NEGATIVO\",\"ERRO: VALORES DE REPASSE NEGATIVOS\",\"ERRO: NÚMERO DE LINHAS DO QCI INSUFICIENTE. CLIQUE NO BOTÃO ADICIONAR LINHAS\")","v":""},null,null,null,"Saldo a Reprogramar",{"$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},{"$f":"Import.Contrapartida-M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,"Arred"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repasse (R$)","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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$181,MATCH($A12,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$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$181,MATCH($A12,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$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$181,MATCH($A12,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.OutrosManual,IF($B12=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A12,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Automático"},{"$f":"IF(O14>0,\"F\",\"\")","v":""},{"$f":"ROW()-ROW($D$13)","v":1},"Equipamentos comunitários","Convivência comunitária, assistência social e/ou comunitária",{"$f":"IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.DescManual,IF($B14=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A14,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":"REFORMA DE EDIFICAÇÃO"},"Em Análise",313.45,{"$f":"IF(AND(ISBLANK(E14),ISBLANK(F14)),\"\",VLOOKUP($F14,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E14,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":"m²"},{"$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":0},{"$f":"ROUND($AB14,2)","v":0},{"$f":"IF($B14=\"Branco\",0,IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A14,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$f":"$O14","v":0},0,null,{"$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$181,MATCH($A14,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.OutrosManual,IF($B14=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A14,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",2,null,null,{"$f":"IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.DescManual,IF($B15=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A15,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E15),ISBLANK(F15)),\"\",VLOOKUP($F15,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E15,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B15=\"Branco\",0,IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A15,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A15,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B15=\"Branco\",0,IF($B15=\"Manual\",QCI.OutrosManual,IF($B15=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A15,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",3,null,null,{"$f":"IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.DescManual,IF($B16=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A16,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E16),ISBLANK(F16)),\"\",VLOOKUP($F16,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E16,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B16=\"Branco\",0,IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A16,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A16,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B16=\"Branco\",0,IF($B16=\"Manual\",QCI.OutrosManual,IF($B16=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A16,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",4,null,null,{"$f":"IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.DescManual,IF($B17=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A17,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E17),ISBLANK(F17)),\"\",VLOOKUP($F17,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E17,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B17=\"Branco\",0,IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A17,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A17,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B17=\"Branco\",0,IF($B17=\"Manual\",QCI.OutrosManual,IF($B17=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A17,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",5,null,null,{"$f":"IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.DescManual,IF($B18=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A18,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E18),ISBLANK(F18)),\"\",VLOOKUP($F18,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E18,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B18=\"Branco\",0,IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A18,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A18,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B18=\"Branco\",0,IF($B18=\"Manual\",QCI.OutrosManual,IF($B18=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A18,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",6,null,null,{"$f":"IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.DescManual,IF($B19=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A19,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E19),ISBLANK(F19)),\"\",VLOOKUP($F19,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E19,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B19=\"Branco\",0,IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A19,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A19,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B19=\"Branco\",0,IF($B19=\"Manual\",QCI.OutrosManual,IF($B19=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A19,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",7,null,null,{"$f":"IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.DescManual,IF($B20=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A20,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E20),ISBLANK(F20)),\"\",VLOOKUP($F20,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E20,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B20=\"Branco\",0,IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A20,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A20,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B20=\"Branco\",0,IF($B20=\"Manual\",QCI.OutrosManual,IF($B20=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A20,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",8,null,null,{"$f":"IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.DescManual,IF($B21=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A21,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E21),ISBLANK(F21)),\"\",VLOOKUP($F21,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E21,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B21=\"Branco\",0,IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A21,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A21,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B21=\"Branco\",0,IF($B21=\"Manual\",QCI.OutrosManual,IF($B21=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A21,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",9,null,null,{"$f":"IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.DescManual,IF($B22=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$181,MATCH($A22,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E22),ISBLANK(F22)),\"\",VLOOKUP($F22,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E22,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},"",0,0,0,{"$f":"IF($B22=\"Branco\",0,IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$181,MATCH($A22,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$181,MATCH($A22,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B22=\"Branco\",0,IF($B22=\"Manual\",QCI.OutrosManual,IF($B22=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A22,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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$181,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$181,MATCH($A23,ORÇAMENTO!$E$15:$E$181,0)),\"\"))","v":""},null,null,{"$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":"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$181,MATCH($A23,ORÇAMENTO!$E$15:$E$181,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$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$181,MATCH($A23,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},{"$f":"IF($B23=\"Branco\",0,IF($B23=\"Manual\",QCI.OutrosManual,IF($B23=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$181,MATCH($A23,ORÇAMENTO!$E$15:$E$181,0)))))","v":0},null,{"$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":0},{"$f":"SUM(N13:OFFSET(N24,-1,0))","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":0},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":0},{"$f":"SUM(AB13:OFFSET(AB24,-1,0))","v":0}]
[null,"T%","F",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(L24/$O24),0,ROUND(L24/$O24,4))","v":0},{"$f":"IF(ISERROR(M24/$O24),0,ROUND(M24/$O24,4))","v":0},{"$f":"IF(ISERROR(N24/$O24),0,ROUND(N24/$O24,4))","v":0},{"$f":"IF(ISERROR(O24/$O24),0,ROUND(O24/$O24,4))","v":0}]
[]
[null,null,null,"Observações:"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"}]
[null,null,null,"Local",null,null,null,null,"Representante Tomador"]
[null,null,null,null,null,null,null,null,{"$f":"\"Nome:\" &  \" \" & DADOS!F28","v":"Nome: Fabrício José Satiro de Oliveira"}]
[null,null,null,{"$f":"DADOS!$F$25","v":"2023-03-09"},null,null,null,null,{"$f":"\"Cargo:\"  & \" \" & DADOS!F29","v":"Cargo: Prefeito Municipal"}]
[null,null,null,"Data"]

{"sheet":"BM","index":11,"n_rows":196,"n_cols":41,"rows_kept":196,"cut":false,"hidden":false,"merged":[[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],[7,2,11,2],[7,5,7,7],[7,8,7,11],[7,12,7,13],[9,4,10,8],[9,13,10,14],[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],[187,3,187,11],[188,3,188,8],[14,27,14,38],[182,3,182,14],[182,19,182,25],[183,3,185,14],[183,19,185,25],[14,3,14,4],[194,23,194,25],[189,3,189,14],[190,9,190,12],[190,22,190,25],[192,23,192,25],[193,23,193,25]]}
[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 SICONV","APELIDO DO EMPREENDIMENTO",null,null,null,null,"INÍCIO DE OBRA"]
["Regime ",null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"},null,{"$f":"Import.CR","v":0},null,null,{"$f":"Import.SICONV","v":0},{"$f":"Import.Apelido","v":"REFORMA RESERVATÓRIO HMRC"},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":"Balneário Camboriú/SC"},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":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$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: R. Angelina, s/n - Municípios, Balneário Camboriú"},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$181,\"S\",OFFSET(M15,1,0):M$181))","v":0},{"$f":"O15-M15","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$181,\"S\",OFFSET(O15,1,0):O$181))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$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":165},{"$f":"IF(OR($I16>0,$A16=1,$A16=2,$A16=3,$A16=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O16","v":"1."},{"$f":"ORÇAMENTO.Descricao","v":"REFORMA DE EDIFICAÇÃO"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T16)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W16)","v":0},{"$f":"ORÇAMENTO!X16","v":0},{"$f":"IF($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},{"$f":"ORÇAMENTO!D17","v":4},"F",{"$f":"ORÇAMENTO!O17","v":"1.1."},"SERVIÇOS INICIAIS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T17)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W17)","v":0},{"$f":"ORÇAMENTO!X17","v":0},0,0,0,{"$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($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O18","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T18)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W18)","v":0},{"$f":"ORÇAMENTO!X18","v":0},0,0,0,{"$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($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O19","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T19)","v":79.8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W19)","v":0},{"$f":"ORÇAMENTO!X19","v":0},0,0,0,{"$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($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O20","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T20)","v":5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W20)","v":0},{"$f":"ORÇAMENTO!X20","v":0},0,0,0,{"$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($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":2},{"$f":"ORÇAMENTO!D21","v":4},"F",{"$f":"ORÇAMENTO!O21","v":"1.2."},"DEMOLIÇÕES E RETIRADAS - CASA DE BOMBAS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T21)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W21)","v":0},{"$f":"ORÇAMENTO!X21","v":0},0,0,0,{"$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($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O22","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T22)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W22)","v":0},{"$f":"ORÇAMENTO!X22","v":0},0,0,0,{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"S"},{"$f":"ORÇAMENTO!D23","v":0},"",{"$f":"ORÇAMENTO!O23","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T23)","v":2.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W23)","v":0},{"$f":"ORÇAMENTO!X23","v":0},0,0,0,{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"IF(OR($I24>0,$A24=1,$A24=2,$A24=3,$A24=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O24","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T24)","v":84},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W24)","v":0},{"$f":"ORÇAMENTO!X24","v":0},{"$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},{"$f":"L24-J24","v":0},{"$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$11)))","v":0},{"$f":"O24-M24","v":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($W24>0,$D24,\"\")","v":""},{"$f":"IF($W24>0,$E24,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO24-O24","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},{"$f":"ORÇAMENTO!D25","v":61},"F",{"$f":"ORÇAMENTO!O25","v":"1.3."},"SUPERESTRUTURA - TORRE DO RESERVATÓRIO","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T25)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W25)","v":0},{"$f":"ORÇAMENTO!X25","v":0},0,0,0,{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y25>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":3},{"$f":"ORÇAMENTO!D26","v":6},"F",{"$f":"ORÇAMENTO!O26","v":"1.3.1."},"PILARES - NÍVEL 6,60 M AO 16,20 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T26)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W26)","v":0},{"$f":"ORÇAMENTO!X26","v":0},0,0,0,{"$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($Y26>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O27","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T27)","v":138.24},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W27)","v":0},{"$f":"ORÇAMENTO!X27","v":0},0,0,0,{"$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($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"S"},{"$f":"ORÇAMENTO!D28","v":0},"",{"$f":"ORÇAMENTO!O28","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T28)","v":548.20000000000005},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W28)","v":0},{"$f":"ORÇAMENTO!X28","v":0},0,0,0,{"$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($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"S"},{"$f":"ORÇAMENTO!D29","v":0},"",{"$f":"ORÇAMENTO!O29","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T29)","v":627.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W29)","v":0},{"$f":"ORÇAMENTO!X29","v":0},0,0,0,{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y29>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"IF(OR($I30>0,$A30=1,$A30=2,$A30=3,$A30=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O30","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T30)","v":393.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W30)","v":0},{"$f":"ORÇAMENTO!X30","v":0},{"$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},{"$f":"L30-J30","v":0},{"$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$11)))","v":0},{"$f":"O30-M30","v":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($W30>0,$D30,\"\")","v":""},{"$f":"IF($W30>0,$E30,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO30-O30","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":"S"},{"$f":"ORÇAMENTO!D31","v":0},"",{"$f":"ORÇAMENTO!O31","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T31)","v":18.440000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W31)","v":0},{"$f":"ORÇAMENTO!X31","v":0},0,0,0,{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y31>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":3},{"$f":"ORÇAMENTO!D32","v":5},"F",{"$f":"ORÇAMENTO!O32","v":"1.3.2."},"PILARES - NÍVEL 16,20 M AO 27,60 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T32)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W32)","v":0},{"$f":"ORÇAMENTO!X32","v":0},0,0,0,{"$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($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O33","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T33)","v":164.16},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W33)","v":0},{"$f":"ORÇAMENTO!X33","v":0},0,0,0,{"$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($Y33>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O34","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T34)","v":621},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W34)","v":0},{"$f":"ORÇAMENTO!X34","v":0},0,0,0,{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"ORÇAMENTO!O35","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T35)","v":982.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W35)","v":0},{"$f":"ORÇAMENTO!X35","v":0},0,0,0,{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"ORÇAMENTO!O36","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T36)","v":21.88},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W36)","v":0},{"$f":"ORÇAMENTO!X36","v":0},0,0,0,{"$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($Y36>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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},{"$f":"ORÇAMENTO!D37","v":9},"F",{"$f":"ORÇAMENTO!O37","v":"1.3.3."},"VIGAS E LAJE MACIÇA - NÍVEL 11,4 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T37)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W37)","v":0},{"$f":"ORÇAMENTO!X37","v":0},0,0,0,{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"IF(OR($I38>0,$A38=1,$A38=2,$A38=3,$A38=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O38","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T38)","v":71.62},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W38)","v":0},{"$f":"ORÇAMENTO!X38","v":0},{"$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},{"$f":"L38-J38","v":0},{"$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$11)))","v":0},{"$f":"O38-M38","v":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($W38>0,$D38,\"\")","v":""},{"$f":"IF($W38>0,$E38,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO38-O38","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":"ORÇAMENTO!O39","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T39)","v":41.3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W39)","v":0},{"$f":"ORÇAMENTO!X39","v":0},0,0,0,{"$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($Y39>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O40","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T40)","v":30.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W40)","v":0},{"$f":"ORÇAMENTO!X40","v":0},0,0,0,{"$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($Y40>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O41","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T41)","v":34.799999999999997},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W41)","v":0},{"$f":"ORÇAMENTO!X41","v":0},0,0,0,{"$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($Y41>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"S"},{"$f":"ORÇAMENTO!D42","v":0},"",{"$f":"ORÇAMENTO!O42","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T42)","v":150.80000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W42)","v":0},{"$f":"ORÇAMENTO!X42","v":0},0,0,0,{"$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($Y42>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O43","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T43)","v":217.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W43)","v":0},{"$f":"ORÇAMENTO!X43","v":0},0,0,0,{"$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($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O44","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T44)","v":396.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W44)","v":0},{"$f":"ORÇAMENTO!X44","v":0},0,0,0,{"$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($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O45","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T45)","v":6.38},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W45)","v":0},{"$f":"ORÇAMENTO!X45","v":0},0,0,0,{"$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($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":3},{"$f":"ORÇAMENTO!D46","v":10},"F",{"$f":"ORÇAMENTO!O46","v":"1.3.4."},"VIGAS E LAJE MACIÇA - NÍVEL 16,20 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T46)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W46)","v":0},{"$f":"ORÇAMENTO!X46","v":0},0,0,0,{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y46>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"ORÇAMENTO!O47","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T47)","v":71.62},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W47)","v":0},{"$f":"ORÇAMENTO!X47","v":0},0,0,0,{"$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($Y47>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"S"},{"$f":"ORÇAMENTO!D48","v":0},"",{"$f":"ORÇAMENTO!O48","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T48)","v":50.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W48)","v":0},{"$f":"ORÇAMENTO!X48","v":0},0,0,0,{"$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($Y48>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O49","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T49)","v":21.8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W49)","v":0},{"$f":"ORÇAMENTO!X49","v":0},0,0,0,{"$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($Y49>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"S"},{"$f":"ORÇAMENTO!D50","v":0},{"$f":"IF(OR($I50>0,$A50=1,$A50=2,$A50=3,$A50=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O50","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T50)","v":34.799999999999997},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W50)","v":0},{"$f":"ORÇAMENTO!X50","v":0},{"$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},{"$f":"L50-J50","v":0},{"$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$11)))","v":0},{"$f":"O50-M50","v":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($W50>0,$D50,\"\")","v":""},{"$f":"IF($W50>0,$E50,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO50-O50","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":"S"},{"$f":"ORÇAMENTO!D51","v":0},"",{"$f":"ORÇAMENTO!O51","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T51)","v":150.80000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W51)","v":0},{"$f":"ORÇAMENTO!X51","v":0},0,0,0,{"$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($Y51>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"IF(OR($I52>0,$A52=1,$A52=2,$A52=3,$A52=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O52","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T52)","v":76},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W52)","v":0},{"$f":"ORÇAMENTO!X52","v":0},{"$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},{"$f":"L52-J52","v":0},{"$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$11)))","v":0},{"$f":"O52-M52","v":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($W52>0,$D52,\"\")","v":""},{"$f":"IF($W52>0,$E52,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO52-O52","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":"IF(OR($I53>0,$A53=1,$A53=2,$A53=3,$A53=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O53","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T53)","v":285.39999999999998},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W53)","v":0},{"$f":"ORÇAMENTO!X53","v":0},{"$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},{"$f":"L53-J53","v":0},{"$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$11)))","v":0},{"$f":"O53-M53","v":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($W53>0,$D53,\"\")","v":""},{"$f":"IF($W53>0,$E53,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO53-O53","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":"ORÇAMENTO!O54","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T54)","v":108.3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W54)","v":0},{"$f":"ORÇAMENTO!X54","v":0},0,0,0,{"$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($Y54>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O55","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T55)","v":6.38},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W55)","v":0},{"$f":"ORÇAMENTO!X55","v":0},0,0,0,{"$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($Y55>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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},{"$f":"ORÇAMENTO!D56","v":9},"F",{"$f":"ORÇAMENTO!O56","v":"1.3.5."},"VIGAS - NÍVEL 21,00 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T56)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W56)","v":0},{"$f":"ORÇAMENTO!X56","v":0},0,0,0,{"$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($Y56>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O57","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T57)","v":98.09},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W57)","v":0},{"$f":"ORÇAMENTO!X57","v":0},0,0,0,{"$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($Y57>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O58","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T58)","v":132.30000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W58)","v":0},{"$f":"ORÇAMENTO!X58","v":0},0,0,0,{"$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($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O59","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T59)","v":113.8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W59)","v":0},{"$f":"ORÇAMENTO!X59","v":0},0,0,0,{"$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($Y59>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O60","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T60)","v":290.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W60)","v":0},{"$f":"ORÇAMENTO!X60","v":0},0,0,0,{"$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($Y60>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O61","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T61)","v":197.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W61)","v":0},{"$f":"ORÇAMENTO!X61","v":0},0,0,0,{"$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($Y61>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O62","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T62)","v":134.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W62)","v":0},{"$f":"ORÇAMENTO!X62","v":0},0,0,0,{"$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($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O63","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T63)","v":482},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W63)","v":0},{"$f":"ORÇAMENTO!X63","v":0},0,0,0,{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y63>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"ORÇAMENTO!O64","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T64)","v":12.17},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W64)","v":0},{"$f":"ORÇAMENTO!X64","v":0},0,0,0,{"$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($Y64>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":3},{"$f":"ORÇAMENTO!D65","v":7},"F",{"$f":"ORÇAMENTO!O65","v":"1.3.6."},"VIGAS - NÍVEL 27,40 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T65)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W65)","v":0},{"$f":"ORÇAMENTO!X65","v":0},0,0,0,{"$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($Y65>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"S"},{"$f":"ORÇAMENTO!D66","v":0},"",{"$f":"ORÇAMENTO!O66","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T66)","v":68.739999999999995},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W66)","v":0},{"$f":"ORÇAMENTO!X66","v":0},0,0,0,{"$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($Y66>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O67","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T67)","v":67.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W67)","v":0},{"$f":"ORÇAMENTO!X67","v":0},0,0,0,{"$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($Y67>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O68","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T68)","v":133.80000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W68)","v":0},{"$f":"ORÇAMENTO!X68","v":0},0,0,0,{"$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($Y68>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O69","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T69)","v":181},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W69)","v":0},{"$f":"ORÇAMENTO!X69","v":0},0,0,0,{"$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($Y69>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O70","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T70)","v":41},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W70)","v":0},{"$f":"ORÇAMENTO!X70","v":0},0,0,0,{"$f":"IF($A70=\"S\",VTOTALBM,IF($A70=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A70=\"S\",VTOTALBM,IF($A70=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y70>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"ORÇAMENTO!O71","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T71)","v":6.08},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W71)","v":0},{"$f":"ORÇAMENTO!X71","v":0},0,0,0,{"$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($Y71>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":3},{"$f":"ORÇAMENTO!D72","v":6},"F",{"$f":"ORÇAMENTO!O72","v":"1.3.7."},"LAJE - NÍVEL 21,00 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T72)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W72)","v":0},{"$f":"ORÇAMENTO!X72","v":0},0,0,0,{"$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($Y72>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O73","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T73)","v":51.12},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W73)","v":0},{"$f":"ORÇAMENTO!X73","v":0},0,0,0,{"$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($Y73>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O74","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T74)","v":0.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W74)","v":0},{"$f":"ORÇAMENTO!X74","v":0},0,0,0,{"$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($Y74>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O75","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T75)","v":253.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W75)","v":0},{"$f":"ORÇAMENTO!X75","v":0},0,0,0,{"$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($Y75>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"S"},{"$f":"ORÇAMENTO!D76","v":0},"",{"$f":"ORÇAMENTO!O76","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T76)","v":238.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W76)","v":0},{"$f":"ORÇAMENTO!X76","v":0},0,0,0,{"$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($Y76>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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":"ORÇAMENTO!O77","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T77)","v":10.1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W77)","v":0},{"$f":"ORÇAMENTO!X77","v":0},0,0,0,{"$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($Y77>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)))","v":0}]
[{"$f":"ORÇAMENTO!C78","v":3},{"$f":"ORÇAMENTO!D78","v":8},"F",{"$f":"ORÇAMENTO!O78","v":"1.3.8."},"LAJE - NÍVEL 27,60 M","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T78)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W78)","v":0},{"$f":"ORÇAMENTO!X78","v":0},0,0,0,{"$f":"IF($A78=\"S\",VTOTALBM,IF($A78=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A78=\"S\",VTOTALBM,IF($A78=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y78>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A78=\"S\",$Y78/$X78,\"\"),($Y78/$X78)*100),0)","v":0},{"$f":"IF($Y78>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A78=\"S\",ROUND($H78,ORÇAMENTO!$AF$10),\"\"),ROUND($I78,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A78=\"S\",IF(BM!$I78=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I78,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H78,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A78=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C79","v":"S"},{"$f":"ORÇAMENTO!D79","v":0},"",{"$f":"ORÇAMENTO!O79","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T79)","v":59.36},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W79)","v":0},{"$f":"ORÇAMENTO!X79","v":0},0,0,0,{"$f":"IF($A79=\"S\",VTOTALBM,IF($A79=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A79=\"S\",VTOTALBM,IF($A79=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y79>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A79=\"S\",$Y79/$X79,\"\"),($Y79/$X79)*100),0)","v":0},{"$f":"IF($Y79>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A79=\"S\",ROUND($H79,ORÇAMENTO!$AF$10),\"\"),ROUND($I79,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A79=\"S\",IF(BM!$I79=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I79,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H79,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A79=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C80","v":"S"},{"$f":"ORÇAMENTO!D80","v":0},{"$f":"IF(OR($I80>0,$A80=1,$A80=2,$A80=3,$A80=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O80","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T80)","v":20},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W80)","v":0},{"$f":"ORÇAMENTO!X80","v":0},{"$f":"IF($A80=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I80>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M80/$I80*100,0))","v":0},{"$f":"L80-J80","v":0},{"$f":"IF($A80=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I80>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O80/$I80*100,0))","v":0},{"$f":"IF($A80=\"S\",VTOTALBM,IF($A80=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O80-M80","v":0},{"$f":"IF($A80=\"S\",VTOTALBM,IF($A80=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W80>0,$D80,\"\")","v":""},{"$f":"IF($W80>0,$E80,\"\")","v":""},{"$f":"IF(AND($W80>0,RegimeExecucao=\"Unitário\"),$F80,\"\")","v":""},{"$f":"IF($Y80>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A80=\"S\",$Y80/$X80,\"\"),($Y80/$X80)*100),0)","v":0},{"$f":"IF($Y80>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A80=\"S\",ROUND($H80,ORÇAMENTO!$AF$10),\"\"),ROUND($I80,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO80-O80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A80=\"S\",IF(BM!$I80=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I80,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H80,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A80=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C81","v":"S"},{"$f":"ORÇAMENTO!D81","v":0},{"$f":"IF(OR($I81>0,$A81=1,$A81=2,$A81=3,$A81=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O81","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T81)","v":4.7},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W81)","v":0},{"$f":"ORÇAMENTO!X81","v":0},{"$f":"IF($A81=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I81>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M81/$I81*100,0))","v":0},{"$f":"L81-J81","v":0},{"$f":"IF($A81=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I81>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O81/$I81*100,0))","v":0},{"$f":"IF($A81=\"S\",VTOTALBM,IF($A81=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O81-M81","v":0},{"$f":"IF($A81=\"S\",VTOTALBM,IF($A81=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W81>0,$D81,\"\")","v":""},{"$f":"IF($W81>0,$E81,\"\")","v":""},{"$f":"IF(AND($W81>0,RegimeExecucao=\"Unitário\"),$F81,\"\")","v":""},{"$f":"IF($Y81>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A81=\"S\",$Y81/$X81,\"\"),($Y81/$X81)*100),0)","v":0},{"$f":"IF($Y81>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A81=\"S\",ROUND($H81,ORÇAMENTO!$AF$10),\"\"),ROUND($I81,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO81-O81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A81=\"S\",IF(BM!$I81=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I81,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H81,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A81=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C82","v":"S"},{"$f":"ORÇAMENTO!D82","v":0},"",{"$f":"ORÇAMENTO!O82","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T82)","v":138.80000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W82)","v":0},{"$f":"ORÇAMENTO!X82","v":0},0,0,0,{"$f":"IF($A82=\"S\",VTOTALBM,IF($A82=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A82=\"S\",VTOTALBM,IF($A82=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y82>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A82=\"S\",$Y82/$X82,\"\"),($Y82/$X82)*100),0)","v":0},{"$f":"IF($Y82>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A82=\"S\",ROUND($H82,ORÇAMENTO!$AF$10),\"\"),ROUND($I82,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A82=\"S\",IF(BM!$I82=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I82,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H82,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A82=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C83","v":"S"},{"$f":"ORÇAMENTO!D83","v":0},"",{"$f":"ORÇAMENTO!O83","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T83)","v":214.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W83)","v":0},{"$f":"ORÇAMENTO!X83","v":0},0,0,0,{"$f":"IF($A83=\"S\",VTOTALBM,IF($A83=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A83=\"S\",VTOTALBM,IF($A83=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y83>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A83=\"S\",$Y83/$X83,\"\"),($Y83/$X83)*100),0)","v":0},{"$f":"IF($Y83>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A83=\"S\",ROUND($H83,ORÇAMENTO!$AF$10),\"\"),ROUND($I83,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A83=\"S\",IF(BM!$I83=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I83,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H83,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A83=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C84","v":"S"},{"$f":"ORÇAMENTO!D84","v":0},"",{"$f":"ORÇAMENTO!O84","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T84)","v":94.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W84)","v":0},{"$f":"ORÇAMENTO!X84","v":0},0,0,0,{"$f":"IF($A84=\"S\",VTOTALBM,IF($A84=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A84=\"S\",VTOTALBM,IF($A84=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y84>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A84=\"S\",$Y84/$X84,\"\"),($Y84/$X84)*100),0)","v":0},{"$f":"IF($Y84>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A84=\"S\",ROUND($H84,ORÇAMENTO!$AF$10),\"\"),ROUND($I84,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A84=\"S\",IF(BM!$I84=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I84,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H84,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A84=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C85","v":"S"},{"$f":"ORÇAMENTO!D85","v":0},"",{"$f":"ORÇAMENTO!O85","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T85)","v":7.12},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W85)","v":0},{"$f":"ORÇAMENTO!X85","v":0},0,0,0,{"$f":"IF($A85=\"S\",VTOTALBM,IF($A85=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A85=\"S\",VTOTALBM,IF($A85=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y85>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A85=\"S\",$Y85/$X85,\"\"),($Y85/$X85)*100),0)","v":0},{"$f":"IF($Y85>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A85=\"S\",ROUND($H85,ORÇAMENTO!$AF$10),\"\"),ROUND($I85,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A85=\"S\",IF(BM!$I85=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I85,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H85,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A85=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C86","v":2},{"$f":"ORÇAMENTO!D86","v":3},"F",{"$f":"ORÇAMENTO!O86","v":"1.4."},"PAREDES","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T86)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W86)","v":0},{"$f":"ORÇAMENTO!X86","v":0},0,0,0,{"$f":"IF($A86=\"S\",VTOTALBM,IF($A86=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A86=\"S\",VTOTALBM,IF($A86=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y86>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A86=\"S\",$Y86/$X86,\"\"),($Y86/$X86)*100),0)","v":0},{"$f":"IF($Y86>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A86=\"S\",ROUND($H86,ORÇAMENTO!$AF$10),\"\"),ROUND($I86,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A86=\"S\",IF(BM!$I86=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I86,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H86,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A86=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C87","v":"S"},{"$f":"ORÇAMENTO!D87","v":0},"",{"$f":"ORÇAMENTO!O87","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T87)","v":207.14},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W87)","v":0},{"$f":"ORÇAMENTO!X87","v":0},0,0,0,{"$f":"IF($A87=\"S\",VTOTALBM,IF($A87=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A87=\"S\",VTOTALBM,IF($A87=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y87>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A87=\"S\",$Y87/$X87,\"\"),($Y87/$X87)*100),0)","v":0},{"$f":"IF($Y87>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A87=\"S\",ROUND($H87,ORÇAMENTO!$AF$10),\"\"),ROUND($I87,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A87=\"S\",IF(BM!$I87=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I87,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H87,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A87=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C88","v":"S"},{"$f":"ORÇAMENTO!D88","v":0},"",{"$f":"ORÇAMENTO!O88","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T88)","v":3.3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W88)","v":0},{"$f":"ORÇAMENTO!X88","v":0},0,0,0,{"$f":"IF($A88=\"S\",VTOTALBM,IF($A88=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A88=\"S\",VTOTALBM,IF($A88=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y88>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A88=\"S\",$Y88/$X88,\"\"),($Y88/$X88)*100),0)","v":0},{"$f":"IF($Y88>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A88=\"S\",ROUND($H88,ORÇAMENTO!$AF$10),\"\"),ROUND($I88,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A88=\"S\",IF(BM!$I88=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I88,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H88,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A88=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C89","v":2},{"$f":"ORÇAMENTO!D89","v":6},"F",{"$f":"ORÇAMENTO!O89","v":"1.5."},"REVESTIMENTOS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T89)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W89)","v":0},{"$f":"ORÇAMENTO!X89","v":0},0,0,0,{"$f":"IF($A89=\"S\",VTOTALBM,IF($A89=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A89=\"S\",VTOTALBM,IF($A89=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y89>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A89=\"S\",$Y89/$X89,\"\"),($Y89/$X89)*100),0)","v":0},{"$f":"IF($Y89>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A89=\"S\",ROUND($H89,ORÇAMENTO!$AF$10),\"\"),ROUND($I89,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A89=\"S\",IF(BM!$I89=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I89,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H89,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A89=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C90","v":"S"},{"$f":"ORÇAMENTO!D90","v":0},"",{"$f":"ORÇAMENTO!O90","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T90)","v":712.93},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W90)","v":0},{"$f":"ORÇAMENTO!X90","v":0},0,0,0,{"$f":"IF($A90=\"S\",VTOTALBM,IF($A90=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A90=\"S\",VTOTALBM,IF($A90=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y90>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A90=\"S\",$Y90/$X90,\"\"),($Y90/$X90)*100),0)","v":0},{"$f":"IF($Y90>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A90=\"S\",ROUND($H90,ORÇAMENTO!$AF$10),\"\"),ROUND($I90,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A90=\"S\",IF(BM!$I90=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I90,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H90,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A90=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C91","v":"S"},{"$f":"ORÇAMENTO!D91","v":0},{"$f":"IF(OR($I91>0,$A91=1,$A91=2,$A91=3,$A91=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O91","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T91)","v":120.55},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W91)","v":0},{"$f":"ORÇAMENTO!X91","v":0},{"$f":"IF($A91=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I91>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M91/$I91*100,0))","v":0},{"$f":"L91-J91","v":0},{"$f":"IF($A91=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I91>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O91/$I91*100,0))","v":0},{"$f":"IF($A91=\"S\",VTOTALBM,IF($A91=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O91-M91","v":0},{"$f":"IF($A91=\"S\",VTOTALBM,IF($A91=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W91>0,$D91,\"\")","v":""},{"$f":"IF($W91>0,$E91,\"\")","v":""},{"$f":"IF(AND($W91>0,RegimeExecucao=\"Unitário\"),$F91,\"\")","v":""},{"$f":"IF($Y91>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A91=\"S\",$Y91/$X91,\"\"),($Y91/$X91)*100),0)","v":0},{"$f":"IF($Y91>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A91=\"S\",ROUND($H91,ORÇAMENTO!$AF$10),\"\"),ROUND($I91,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO91-O91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A91=\"S\",IF(BM!$I91=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I91,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H91,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A91=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C92","v":"S"},{"$f":"ORÇAMENTO!D92","v":0},"",{"$f":"ORÇAMENTO!O92","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T92)","v":868.23},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W92)","v":0},{"$f":"ORÇAMENTO!X92","v":0},0,0,0,{"$f":"IF($A92=\"S\",VTOTALBM,IF($A92=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A92=\"S\",VTOTALBM,IF($A92=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y92>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A92=\"S\",$Y92/$X92,\"\"),($Y92/$X92)*100),0)","v":0},{"$f":"IF($Y92>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A92=\"S\",ROUND($H92,ORÇAMENTO!$AF$10),\"\"),ROUND($I92,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A92=\"S\",IF(BM!$I92=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I92,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H92,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A92=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C93","v":"S"},{"$f":"ORÇAMENTO!D93","v":0},{"$f":"IF(OR($I93>0,$A93=1,$A93=2,$A93=3,$A93=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O93","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T93)","v":120.55},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W93)","v":0},{"$f":"ORÇAMENTO!X93","v":0},{"$f":"IF($A93=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I93>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M93/$I93*100,0))","v":0},{"$f":"L93-J93","v":0},{"$f":"IF($A93=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I93>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O93/$I93*100,0))","v":0},{"$f":"IF($A93=\"S\",VTOTALBM,IF($A93=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O93-M93","v":0},{"$f":"IF($A93=\"S\",VTOTALBM,IF($A93=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W93>0,$D93,\"\")","v":""},{"$f":"IF($W93>0,$E93,\"\")","v":""},{"$f":"IF(AND($W93>0,RegimeExecucao=\"Unitário\"),$F93,\"\")","v":""},{"$f":"IF($Y93>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A93=\"S\",$Y93/$X93,\"\"),($Y93/$X93)*100),0)","v":0},{"$f":"IF($Y93>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A93=\"S\",ROUND($H93,ORÇAMENTO!$AF$10),\"\"),ROUND($I93,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO93-O93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A93=\"S\",IF(BM!$I93=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I93,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H93,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A93=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C94","v":"S"},{"$f":"ORÇAMENTO!D94","v":0},{"$f":"IF(OR($I94>0,$A94=1,$A94=2,$A94=3,$A94=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O94","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T94)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W94)","v":0},{"$f":"ORÇAMENTO!X94","v":0},{"$f":"IF($A94=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I94>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M94/$I94*100,0))","v":0},{"$f":"L94-J94","v":0},{"$f":"IF($A94=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I94>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O94/$I94*100,0))","v":0},{"$f":"IF($A94=\"S\",VTOTALBM,IF($A94=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O94-M94","v":0},{"$f":"IF($A94=\"S\",VTOTALBM,IF($A94=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W94>0,$D94,\"\")","v":""},{"$f":"IF($W94>0,$E94,\"\")","v":""},{"$f":"IF(AND($W94>0,RegimeExecucao=\"Unitário\"),$F94,\"\")","v":""},{"$f":"IF($Y94>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A94=\"S\",$Y94/$X94,\"\"),($Y94/$X94)*100),0)","v":0},{"$f":"IF($Y94>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A94=\"S\",ROUND($H94,ORÇAMENTO!$AF$10),\"\"),ROUND($I94,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO94-O94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A94=\"S\",IF(BM!$I94=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I94,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H94,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A94=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C95","v":2},{"$f":"ORÇAMENTO!D95","v":5},"F",{"$f":"ORÇAMENTO!O95","v":"1.6."},"PAVIMENTAÇÃO INTERNA","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T95)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W95)","v":0},{"$f":"ORÇAMENTO!X95","v":0},0,0,0,{"$f":"IF($A95=\"S\",VTOTALBM,IF($A95=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A95=\"S\",VTOTALBM,IF($A95=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y95>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A95=\"S\",$Y95/$X95,\"\"),($Y95/$X95)*100),0)","v":0},{"$f":"IF($Y95>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A95=\"S\",ROUND($H95,ORÇAMENTO!$AF$10),\"\"),ROUND($I95,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A95=\"S\",IF(BM!$I95=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I95,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H95,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A95=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C96","v":"S"},{"$f":"ORÇAMENTO!D96","v":0},"",{"$f":"ORÇAMENTO!O96","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T96)","v":5.76},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W96)","v":0},{"$f":"ORÇAMENTO!X96","v":0},0,0,0,{"$f":"IF($A96=\"S\",VTOTALBM,IF($A96=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A96=\"S\",VTOTALBM,IF($A96=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y96>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A96=\"S\",$Y96/$X96,\"\"),($Y96/$X96)*100),0)","v":0},{"$f":"IF($Y96>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A96=\"S\",ROUND($H96,ORÇAMENTO!$AF$10),\"\"),ROUND($I96,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A96=\"S\",IF(BM!$I96=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I96,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H96,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A96=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C97","v":"S"},{"$f":"ORÇAMENTO!D97","v":0},{"$f":"IF(OR($I97>0,$A97=1,$A97=2,$A97=3,$A97=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O97","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T97)","v":5.76},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W97)","v":0},{"$f":"ORÇAMENTO!X97","v":0},{"$f":"IF($A97=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I97>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M97/$I97*100,0))","v":0},{"$f":"L97-J97","v":0},{"$f":"IF($A97=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I97>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O97/$I97*100,0))","v":0},{"$f":"IF($A97=\"S\",VTOTALBM,IF($A97=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O97-M97","v":0},{"$f":"IF($A97=\"S\",VTOTALBM,IF($A97=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W97>0,$D97,\"\")","v":""},{"$f":"IF($W97>0,$E97,\"\")","v":""},{"$f":"IF(AND($W97>0,RegimeExecucao=\"Unitário\"),$F97,\"\")","v":""},{"$f":"IF($Y97>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A97=\"S\",$Y97/$X97,\"\"),($Y97/$X97)*100),0)","v":0},{"$f":"IF($Y97>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A97=\"S\",ROUND($H97,ORÇAMENTO!$AF$10),\"\"),ROUND($I97,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO97-O97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A97=\"S\",IF(BM!$I97=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I97,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H97,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A97=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C98","v":"S"},{"$f":"ORÇAMENTO!D98","v":0},"",{"$f":"ORÇAMENTO!O98","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T98)","v":152.15},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W98)","v":0},{"$f":"ORÇAMENTO!X98","v":0},0,0,0,{"$f":"IF($A98=\"S\",VTOTALBM,IF($A98=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A98=\"S\",VTOTALBM,IF($A98=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y98>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A98=\"S\",$Y98/$X98,\"\"),($Y98/$X98)*100),0)","v":0},{"$f":"IF($Y98>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A98=\"S\",ROUND($H98,ORÇAMENTO!$AF$10),\"\"),ROUND($I98,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A98=\"S\",IF(BM!$I98=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I98,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H98,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A98=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C99","v":"S"},{"$f":"ORÇAMENTO!D99","v":0},{"$f":"IF(OR($I99>0,$A99=1,$A99=2,$A99=3,$A99=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O99","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T99)","v":2.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W99)","v":0},{"$f":"ORÇAMENTO!X99","v":0},{"$f":"IF($A99=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I99>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M99/$I99*100,0))","v":0},{"$f":"L99-J99","v":0},{"$f":"IF($A99=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I99>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O99/$I99*100,0))","v":0},{"$f":"IF($A99=\"S\",VTOTALBM,IF($A99=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O99-M99","v":0},{"$f":"IF($A99=\"S\",VTOTALBM,IF($A99=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W99>0,$D99,\"\")","v":""},{"$f":"IF($W99>0,$E99,\"\")","v":""},{"$f":"IF(AND($W99>0,RegimeExecucao=\"Unitário\"),$F99,\"\")","v":""},{"$f":"IF($Y99>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A99=\"S\",$Y99/$X99,\"\"),($Y99/$X99)*100),0)","v":0},{"$f":"IF($Y99>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A99=\"S\",ROUND($H99,ORÇAMENTO!$AF$10),\"\"),ROUND($I99,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO99-O99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A99=\"S\",IF(BM!$I99=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I99,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H99,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A99=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C100","v":2},{"$f":"ORÇAMENTO!D100","v":6},"F",{"$f":"ORÇAMENTO!O100","v":"1.7."},"ESQUADRIAS / FERAGENS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T100)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W100)","v":0},{"$f":"ORÇAMENTO!X100","v":0},0,0,0,{"$f":"IF($A100=\"S\",VTOTALBM,IF($A100=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A100=\"S\",VTOTALBM,IF($A100=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y100>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A100=\"S\",$Y100/$X100,\"\"),($Y100/$X100)*100),0)","v":0},{"$f":"IF($Y100>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A100=\"S\",ROUND($H100,ORÇAMENTO!$AF$10),\"\"),ROUND($I100,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A100=\"S\",IF(BM!$I100=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I100,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H100,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A100=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C101","v":"S"},{"$f":"ORÇAMENTO!D101","v":0},"",{"$f":"ORÇAMENTO!O101","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T101)","v":6.25},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W101)","v":0},{"$f":"ORÇAMENTO!X101","v":0},0,0,0,{"$f":"IF($A101=\"S\",VTOTALBM,IF($A101=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A101=\"S\",VTOTALBM,IF($A101=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y101>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A101=\"S\",$Y101/$X101,\"\"),($Y101/$X101)*100),0)","v":0},{"$f":"IF($Y101>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A101=\"S\",ROUND($H101,ORÇAMENTO!$AF$10),\"\"),ROUND($I101,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A101=\"S\",IF(BM!$I101=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I101,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H101,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A101=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C102","v":"S"},{"$f":"ORÇAMENTO!D102","v":0},"",{"$f":"ORÇAMENTO!O102","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T102)","v":2.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W102)","v":0},{"$f":"ORÇAMENTO!X102","v":0},0,0,0,{"$f":"IF($A102=\"S\",VTOTALBM,IF($A102=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A102=\"S\",VTOTALBM,IF($A102=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y102>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A102=\"S\",$Y102/$X102,\"\"),($Y102/$X102)*100),0)","v":0},{"$f":"IF($Y102>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A102=\"S\",ROUND($H102,ORÇAMENTO!$AF$10),\"\"),ROUND($I102,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A102=\"S\",IF(BM!$I102=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I102,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H102,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A102=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C103","v":"S"},{"$f":"ORÇAMENTO!D103","v":0},{"$f":"IF(OR($I103>0,$A103=1,$A103=2,$A103=3,$A103=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O103","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T103)","v":1.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W103)","v":0},{"$f":"ORÇAMENTO!X103","v":0},{"$f":"IF($A103=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I103>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M103/$I103*100,0))","v":0},{"$f":"L103-J103","v":0},{"$f":"IF($A103=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I103>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O103/$I103*100,0))","v":0},{"$f":"IF($A103=\"S\",VTOTALBM,IF($A103=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O103-M103","v":0},{"$f":"IF($A103=\"S\",VTOTALBM,IF($A103=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W103>0,$D103,\"\")","v":""},{"$f":"IF($W103>0,$E103,\"\")","v":""},{"$f":"IF(AND($W103>0,RegimeExecucao=\"Unitário\"),$F103,\"\")","v":""},{"$f":"IF($Y103>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A103=\"S\",$Y103/$X103,\"\"),($Y103/$X103)*100),0)","v":0},{"$f":"IF($Y103>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A103=\"S\",ROUND($H103,ORÇAMENTO!$AF$10),\"\"),ROUND($I103,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO103-O103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A103=\"S\",IF(BM!$I103=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I103,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H103,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A103=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C104","v":"S"},{"$f":"ORÇAMENTO!D104","v":0},"",{"$f":"ORÇAMENTO!O104","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T104)","v":22.45},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W104)","v":0},{"$f":"ORÇAMENTO!X104","v":0},0,0,0,{"$f":"IF($A104=\"S\",VTOTALBM,IF($A104=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A104=\"S\",VTOTALBM,IF($A104=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y104>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A104=\"S\",$Y104/$X104,\"\"),($Y104/$X104)*100),0)","v":0},{"$f":"IF($Y104>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A104=\"S\",ROUND($H104,ORÇAMENTO!$AF$10),\"\"),ROUND($I104,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A104=\"S\",IF(BM!$I104=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I104,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H104,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A104=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C105","v":"S"},{"$f":"ORÇAMENTO!D105","v":0},"",{"$f":"ORÇAMENTO!O105","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T105)","v":11.75},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W105)","v":0},{"$f":"ORÇAMENTO!X105","v":0},0,0,0,{"$f":"IF($A105=\"S\",VTOTALBM,IF($A105=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A105=\"S\",VTOTALBM,IF($A105=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y105>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A105=\"S\",$Y105/$X105,\"\"),($Y105/$X105)*100),0)","v":0},{"$f":"IF($Y105>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A105=\"S\",ROUND($H105,ORÇAMENTO!$AF$10),\"\"),ROUND($I105,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A105=\"S\",IF(BM!$I105=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I105,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H105,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A105=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C106","v":2},{"$f":"ORÇAMENTO!D106","v":3},"F",{"$f":"ORÇAMENTO!O106","v":"1.8."},"COBERTURA","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T106)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W106)","v":0},{"$f":"ORÇAMENTO!X106","v":0},0,0,0,{"$f":"IF($A106=\"S\",VTOTALBM,IF($A106=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A106=\"S\",VTOTALBM,IF($A106=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y106>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A106=\"S\",$Y106/$X106,\"\"),($Y106/$X106)*100),0)","v":0},{"$f":"IF($Y106>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A106=\"S\",ROUND($H106,ORÇAMENTO!$AF$10),\"\"),ROUND($I106,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A106=\"S\",IF(BM!$I106=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I106,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H106,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A106=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C107","v":"S"},{"$f":"ORÇAMENTO!D107","v":0},"",{"$f":"ORÇAMENTO!O107","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T107)","v":165.99},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W107)","v":0},{"$f":"ORÇAMENTO!X107","v":0},0,0,0,{"$f":"IF($A107=\"S\",VTOTALBM,IF($A107=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A107=\"S\",VTOTALBM,IF($A107=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y107>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A107=\"S\",$Y107/$X107,\"\"),($Y107/$X107)*100),0)","v":0},{"$f":"IF($Y107>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A107=\"S\",ROUND($H107,ORÇAMENTO!$AF$10),\"\"),ROUND($I107,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A107=\"S\",IF(BM!$I107=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I107,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H107,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A107=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C108","v":"S"},{"$f":"ORÇAMENTO!D108","v":0},{"$f":"IF(OR($I108>0,$A108=1,$A108=2,$A108=3,$A108=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O108","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T108)","v":165.99},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W108)","v":0},{"$f":"ORÇAMENTO!X108","v":0},{"$f":"IF($A108=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I108>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M108/$I108*100,0))","v":0},{"$f":"L108-J108","v":0},{"$f":"IF($A108=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I108>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O108/$I108*100,0))","v":0},{"$f":"IF($A108=\"S\",VTOTALBM,IF($A108=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O108-M108","v":0},{"$f":"IF($A108=\"S\",VTOTALBM,IF($A108=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W108>0,$D108,\"\")","v":""},{"$f":"IF($W108>0,$E108,\"\")","v":""},{"$f":"IF(AND($W108>0,RegimeExecucao=\"Unitário\"),$F108,\"\")","v":""},{"$f":"IF($Y108>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A108=\"S\",$Y108/$X108,\"\"),($Y108/$X108)*100),0)","v":0},{"$f":"IF($Y108>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A108=\"S\",ROUND($H108,ORÇAMENTO!$AF$10),\"\"),ROUND($I108,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO108-O108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A108=\"S\",IF(BM!$I108=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I108,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H108,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A108=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C109","v":2},{"$f":"ORÇAMENTO!D109","v":23},"F",{"$f":"ORÇAMENTO!O109","v":"1.9."},"INSTALAÇÕES ELÉTRICAS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T109)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W109)","v":0},{"$f":"ORÇAMENTO!X109","v":0},0,0,0,{"$f":"IF($A109=\"S\",VTOTALBM,IF($A109=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A109=\"S\",VTOTALBM,IF($A109=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y109>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A109=\"S\",$Y109/$X109,\"\"),($Y109/$X109)*100),0)","v":0},{"$f":"IF($Y109>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A109=\"S\",ROUND($H109,ORÇAMENTO!$AF$10),\"\"),ROUND($I109,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A109=\"S\",IF(BM!$I109=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I109,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H109,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A109=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C110","v":"S"},{"$f":"ORÇAMENTO!D110","v":0},"",{"$f":"ORÇAMENTO!O110","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T110)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W110)","v":0},{"$f":"ORÇAMENTO!X110","v":0},0,0,0,{"$f":"IF($A110=\"S\",VTOTALBM,IF($A110=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A110=\"S\",VTOTALBM,IF($A110=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y110>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A110=\"S\",$Y110/$X110,\"\"),($Y110/$X110)*100),0)","v":0},{"$f":"IF($Y110>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A110=\"S\",ROUND($H110,ORÇAMENTO!$AF$10),\"\"),ROUND($I110,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A110=\"S\",IF(BM!$I110=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I110,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H110,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A110=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C111","v":"S"},{"$f":"ORÇAMENTO!D111","v":0},"",{"$f":"ORÇAMENTO!O111","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T111)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W111)","v":0},{"$f":"ORÇAMENTO!X111","v":0},0,0,0,{"$f":"IF($A111=\"S\",VTOTALBM,IF($A111=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A111=\"S\",VTOTALBM,IF($A111=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y111>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A111=\"S\",$Y111/$X111,\"\"),($Y111/$X111)*100),0)","v":0},{"$f":"IF($Y111>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A111=\"S\",ROUND($H111,ORÇAMENTO!$AF$10),\"\"),ROUND($I111,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A111=\"S\",IF(BM!$I111=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I111,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H111,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A111=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C112","v":"S"},{"$f":"ORÇAMENTO!D112","v":0},"",{"$f":"ORÇAMENTO!O112","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T112)","v":9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W112)","v":0},{"$f":"ORÇAMENTO!X112","v":0},0,0,0,{"$f":"IF($A112=\"S\",VTOTALBM,IF($A112=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A112=\"S\",VTOTALBM,IF($A112=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y112>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A112=\"S\",$Y112/$X112,\"\"),($Y112/$X112)*100),0)","v":0},{"$f":"IF($Y112>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A112=\"S\",ROUND($H112,ORÇAMENTO!$AF$10),\"\"),ROUND($I112,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A112=\"S\",IF(BM!$I112=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I112,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H112,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A112=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C113","v":"S"},{"$f":"ORÇAMENTO!D113","v":0},"",{"$f":"ORÇAMENTO!O113","v":"-"},"CONDULETE DE ALUMÍNIO, TIPO LL, PARA ELETRODUTO DE AÇO GALVANIZADO DN 25 MM (3/4''), APARENTE - FORNECIMENTO E INSTALAÇÃO. AF_11/2016","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T113)","v":8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W113)","v":0},{"$f":"ORÇAMENTO!X113","v":0},0,0,0,{"$f":"IF($A113=\"S\",VTOTALBM,IF($A113=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A113=\"S\",VTOTALBM,IF($A113=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y113>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A113=\"S\",$Y113/$X113,\"\"),($Y113/$X113)*100),0)","v":0},{"$f":"IF($Y113>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A113=\"S\",ROUND($H113,ORÇAMENTO!$AF$10),\"\"),ROUND($I113,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A113=\"S\",IF(BM!$I113=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I113,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H113,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A113=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C114","v":"S"},{"$f":"ORÇAMENTO!D114","v":0},"",{"$f":"ORÇAMENTO!O114","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T114)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W114)","v":0},{"$f":"ORÇAMENTO!X114","v":0},0,0,0,{"$f":"IF($A114=\"S\",VTOTALBM,IF($A114=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A114=\"S\",VTOTALBM,IF($A114=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y114>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A114=\"S\",$Y114/$X114,\"\"),($Y114/$X114)*100),0)","v":0},{"$f":"IF($Y114>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A114=\"S\",ROUND($H114,ORÇAMENTO!$AF$10),\"\"),ROUND($I114,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A114=\"S\",IF(BM!$I114=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I114,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H114,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A114=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C115","v":"S"},{"$f":"ORÇAMENTO!D115","v":0},"",{"$f":"ORÇAMENTO!O115","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T115)","v":12},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W115)","v":0},{"$f":"ORÇAMENTO!X115","v":0},0,0,0,{"$f":"IF($A115=\"S\",VTOTALBM,IF($A115=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A115=\"S\",VTOTALBM,IF($A115=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y115>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A115=\"S\",$Y115/$X115,\"\"),($Y115/$X115)*100),0)","v":0},{"$f":"IF($Y115>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A115=\"S\",ROUND($H115,ORÇAMENTO!$AF$10),\"\"),ROUND($I115,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A115=\"S\",IF(BM!$I115=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I115,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H115,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A115=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C116","v":"S"},{"$f":"ORÇAMENTO!D116","v":0},"",{"$f":"ORÇAMENTO!O116","v":"-"},"CONDULETE DE ALUMÍNIO, TIPO LL, PARA ELETRODUTO DE AÇO GALVANIZADO, DN 32 MM (1 1/4''), APARENTE - FORNECIMENTO E INSTALAÇÃO. AF_11/2016","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T116)","v":6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W116)","v":0},{"$f":"ORÇAMENTO!X116","v":0},0,0,0,{"$f":"IF($A116=\"S\",VTOTALBM,IF($A116=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A116=\"S\",VTOTALBM,IF($A116=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y116>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A116=\"S\",$Y116/$X116,\"\"),($Y116/$X116)*100),0)","v":0},{"$f":"IF($Y116>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A116=\"S\",ROUND($H116,ORÇAMENTO!$AF$10),\"\"),ROUND($I116,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A116=\"S\",IF(BM!$I116=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I116,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H116,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A116=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C117","v":"S"},{"$f":"ORÇAMENTO!D117","v":0},"",{"$f":"ORÇAMENTO!O117","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T117)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W117)","v":0},{"$f":"ORÇAMENTO!X117","v":0},0,0,0,{"$f":"IF($A117=\"S\",VTOTALBM,IF($A117=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A117=\"S\",VTOTALBM,IF($A117=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y117>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A117=\"S\",$Y117/$X117,\"\"),($Y117/$X117)*100),0)","v":0},{"$f":"IF($Y117>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A117=\"S\",ROUND($H117,ORÇAMENTO!$AF$10),\"\"),ROUND($I117,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A117=\"S\",IF(BM!$I117=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I117,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H117,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A117=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C118","v":"S"},{"$f":"ORÇAMENTO!D118","v":0},"",{"$f":"ORÇAMENTO!O118","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T118)","v":36.85},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W118)","v":0},{"$f":"ORÇAMENTO!X118","v":0},0,0,0,{"$f":"IF($A118=\"S\",VTOTALBM,IF($A118=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A118=\"S\",VTOTALBM,IF($A118=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y118>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A118=\"S\",$Y118/$X118,\"\"),($Y118/$X118)*100),0)","v":0},{"$f":"IF($Y118>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A118=\"S\",ROUND($H118,ORÇAMENTO!$AF$10),\"\"),ROUND($I118,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A118=\"S\",IF(BM!$I118=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I118,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H118,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A118=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C119","v":"S"},{"$f":"ORÇAMENTO!D119","v":0},"",{"$f":"ORÇAMENTO!O119","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T119)","v":9.8699999999999992},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W119)","v":0},{"$f":"ORÇAMENTO!X119","v":0},0,0,0,{"$f":"IF($A119=\"S\",VTOTALBM,IF($A119=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A119=\"S\",VTOTALBM,IF($A119=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y119>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A119=\"S\",$Y119/$X119,\"\"),($Y119/$X119)*100),0)","v":0},{"$f":"IF($Y119>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A119=\"S\",ROUND($H119,ORÇAMENTO!$AF$10),\"\"),ROUND($I119,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A119=\"S\",IF(BM!$I119=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I119,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H119,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A119=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C120","v":"S"},{"$f":"ORÇAMENTO!D120","v":0},"",{"$f":"ORÇAMENTO!O120","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T120)","v":27},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W120)","v":0},{"$f":"ORÇAMENTO!X120","v":0},0,0,0,{"$f":"IF($A120=\"S\",VTOTALBM,IF($A120=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A120=\"S\",VTOTALBM,IF($A120=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y120>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A120=\"S\",$Y120/$X120,\"\"),($Y120/$X120)*100),0)","v":0},{"$f":"IF($Y120>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A120=\"S\",ROUND($H120,ORÇAMENTO!$AF$10),\"\"),ROUND($I120,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A120=\"S\",IF(BM!$I120=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I120,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H120,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A120=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C121","v":"S"},{"$f":"ORÇAMENTO!D121","v":0},"",{"$f":"ORÇAMENTO!O121","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T121)","v":19.73},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W121)","v":0},{"$f":"ORÇAMENTO!X121","v":0},0,0,0,{"$f":"IF($A121=\"S\",VTOTALBM,IF($A121=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A121=\"S\",VTOTALBM,IF($A121=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y121>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A121=\"S\",$Y121/$X121,\"\"),($Y121/$X121)*100),0)","v":0},{"$f":"IF($Y121>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A121=\"S\",ROUND($H121,ORÇAMENTO!$AF$10),\"\"),ROUND($I121,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A121=\"S\",IF(BM!$I121=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I121,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H121,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A121=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C122","v":"S"},{"$f":"ORÇAMENTO!D122","v":0},"",{"$f":"ORÇAMENTO!O122","v":"-"},"ELETRODUTO FLEXÍVEL CORRUGADO, PEAD, DN 40 MM (1 1/4\"), PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T122)","v":36.409999999999997},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W122)","v":0},{"$f":"ORÇAMENTO!X122","v":0},0,0,0,{"$f":"IF($A122=\"S\",VTOTALBM,IF($A122=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A122=\"S\",VTOTALBM,IF($A122=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y122>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A122=\"S\",$Y122/$X122,\"\"),($Y122/$X122)*100),0)","v":0},{"$f":"IF($Y122>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A122=\"S\",ROUND($H122,ORÇAMENTO!$AF$10),\"\"),ROUND($I122,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A122=\"S\",IF(BM!$I122=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I122,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H122,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A122=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C123","v":"S"},{"$f":"ORÇAMENTO!D123","v":0},"",{"$f":"ORÇAMENTO!O123","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T123)","v":36.409999999999997},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W123)","v":0},{"$f":"ORÇAMENTO!X123","v":0},0,0,0,{"$f":"IF($A123=\"S\",VTOTALBM,IF($A123=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A123=\"S\",VTOTALBM,IF($A123=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y123>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A123=\"S\",$Y123/$X123,\"\"),($Y123/$X123)*100),0)","v":0},{"$f":"IF($Y123>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A123=\"S\",ROUND($H123,ORÇAMENTO!$AF$10),\"\"),ROUND($I123,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A123=\"S\",IF(BM!$I123=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I123,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H123,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A123=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C124","v":"S"},{"$f":"ORÇAMENTO!D124","v":0},"",{"$f":"ORÇAMENTO!O124","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T124)","v":280.41000000000003},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W124)","v":0},{"$f":"ORÇAMENTO!X124","v":0},0,0,0,{"$f":"IF($A124=\"S\",VTOTALBM,IF($A124=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A124=\"S\",VTOTALBM,IF($A124=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y124>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A124=\"S\",$Y124/$X124,\"\"),($Y124/$X124)*100),0)","v":0},{"$f":"IF($Y124>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A124=\"S\",ROUND($H124,ORÇAMENTO!$AF$10),\"\"),ROUND($I124,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A124=\"S\",IF(BM!$I124=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I124,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H124,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A124=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C125","v":"S"},{"$f":"ORÇAMENTO!D125","v":0},"",{"$f":"ORÇAMENTO!O125","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T125)","v":112.12},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W125)","v":0},{"$f":"ORÇAMENTO!X125","v":0},0,0,0,{"$f":"IF($A125=\"S\",VTOTALBM,IF($A125=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A125=\"S\",VTOTALBM,IF($A125=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y125>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A125=\"S\",$Y125/$X125,\"\"),($Y125/$X125)*100),0)","v":0},{"$f":"IF($Y125>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A125=\"S\",ROUND($H125,ORÇAMENTO!$AF$10),\"\"),ROUND($I125,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A125=\"S\",IF(BM!$I125=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I125,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H125,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A125=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C126","v":"S"},{"$f":"ORÇAMENTO!D126","v":0},"",{"$f":"ORÇAMENTO!O126","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T126)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W126)","v":0},{"$f":"ORÇAMENTO!X126","v":0},0,0,0,{"$f":"IF($A126=\"S\",VTOTALBM,IF($A126=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A126=\"S\",VTOTALBM,IF($A126=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y126>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A126=\"S\",$Y126/$X126,\"\"),($Y126/$X126)*100),0)","v":0},{"$f":"IF($Y126>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A126=\"S\",ROUND($H126,ORÇAMENTO!$AF$10),\"\"),ROUND($I126,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A126=\"S\",IF(BM!$I126=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I126,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H126,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A126=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C127","v":"S"},{"$f":"ORÇAMENTO!D127","v":0},{"$f":"IF(OR($I127>0,$A127=1,$A127=2,$A127=3,$A127=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O127","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T127)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W127)","v":0},{"$f":"ORÇAMENTO!X127","v":0},{"$f":"IF($A127=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I127>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M127/$I127*100,0))","v":0},{"$f":"L127-J127","v":0},{"$f":"IF($A127=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I127>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O127/$I127*100,0))","v":0},{"$f":"IF($A127=\"S\",VTOTALBM,IF($A127=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O127-M127","v":0},{"$f":"IF($A127=\"S\",VTOTALBM,IF($A127=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W127>0,$D127,\"\")","v":""},{"$f":"IF($W127>0,$E127,\"\")","v":""},{"$f":"IF(AND($W127>0,RegimeExecucao=\"Unitário\"),$F127,\"\")","v":""},{"$f":"IF($Y127>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A127=\"S\",$Y127/$X127,\"\"),($Y127/$X127)*100),0)","v":0},{"$f":"IF($Y127>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A127=\"S\",ROUND($H127,ORÇAMENTO!$AF$10),\"\"),ROUND($I127,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO127-O127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A127=\"S\",IF(BM!$I127=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I127,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H127,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A127=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C128","v":"S"},{"$f":"ORÇAMENTO!D128","v":0},"",{"$f":"ORÇAMENTO!O128","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T128)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W128)","v":0},{"$f":"ORÇAMENTO!X128","v":0},0,0,0,{"$f":"IF($A128=\"S\",VTOTALBM,IF($A128=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A128=\"S\",VTOTALBM,IF($A128=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y128>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A128=\"S\",$Y128/$X128,\"\"),($Y128/$X128)*100),0)","v":0},{"$f":"IF($Y128>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A128=\"S\",ROUND($H128,ORÇAMENTO!$AF$10),\"\"),ROUND($I128,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A128=\"S\",IF(BM!$I128=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I128,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H128,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A128=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C129","v":"S"},{"$f":"ORÇAMENTO!D129","v":0},"",{"$f":"ORÇAMENTO!O129","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T129)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W129)","v":0},{"$f":"ORÇAMENTO!X129","v":0},0,0,0,{"$f":"IF($A129=\"S\",VTOTALBM,IF($A129=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A129=\"S\",VTOTALBM,IF($A129=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y129>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A129=\"S\",$Y129/$X129,\"\"),($Y129/$X129)*100),0)","v":0},{"$f":"IF($Y129>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A129=\"S\",ROUND($H129,ORÇAMENTO!$AF$10),\"\"),ROUND($I129,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A129=\"S\",IF(BM!$I129=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I129,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H129,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A129=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C130","v":"S"},{"$f":"ORÇAMENTO!D130","v":0},{"$f":"IF(OR($I130>0,$A130=1,$A130=2,$A130=3,$A130=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O130","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T130)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W130)","v":0},{"$f":"ORÇAMENTO!X130","v":0},{"$f":"IF($A130=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I130>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M130/$I130*100,0))","v":0},{"$f":"L130-J130","v":0},{"$f":"IF($A130=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I130>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O130/$I130*100,0))","v":0},{"$f":"IF($A130=\"S\",VTOTALBM,IF($A130=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O130-M130","v":0},{"$f":"IF($A130=\"S\",VTOTALBM,IF($A130=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W130>0,$D130,\"\")","v":""},{"$f":"IF($W130>0,$E130,\"\")","v":""},{"$f":"IF(AND($W130>0,RegimeExecucao=\"Unitário\"),$F130,\"\")","v":""},{"$f":"IF($Y130>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A130=\"S\",$Y130/$X130,\"\"),($Y130/$X130)*100),0)","v":0},{"$f":"IF($Y130>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A130=\"S\",ROUND($H130,ORÇAMENTO!$AF$10),\"\"),ROUND($I130,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO130-O130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A130=\"S\",IF(BM!$I130=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I130,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H130,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A130=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C131","v":"S"},{"$f":"ORÇAMENTO!D131","v":0},{"$f":"IF(OR($I131>0,$A131=1,$A131=2,$A131=3,$A131=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O131","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T131)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W131)","v":0},{"$f":"ORÇAMENTO!X131","v":0},{"$f":"IF($A131=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I131>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M131/$I131*100,0))","v":0},{"$f":"L131-J131","v":0},{"$f":"IF($A131=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I131>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O131/$I131*100,0))","v":0},{"$f":"IF($A131=\"S\",VTOTALBM,IF($A131=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O131-M131","v":0},{"$f":"IF($A131=\"S\",VTOTALBM,IF($A131=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W131>0,$D131,\"\")","v":""},{"$f":"IF($W131>0,$E131,\"\")","v":""},{"$f":"IF(AND($W131>0,RegimeExecucao=\"Unitário\"),$F131,\"\")","v":""},{"$f":"IF($Y131>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A131=\"S\",$Y131/$X131,\"\"),($Y131/$X131)*100),0)","v":0},{"$f":"IF($Y131>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A131=\"S\",ROUND($H131,ORÇAMENTO!$AF$10),\"\"),ROUND($I131,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO131-O131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A131=\"S\",IF(BM!$I131=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I131,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H131,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A131=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C132","v":2},{"$f":"ORÇAMENTO!D132","v":41},"F",{"$f":"ORÇAMENTO!O132","v":"1.10."},"INSTALAÇÕES HIDROSSANITÁRIAS ","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T132)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W132)","v":0},{"$f":"ORÇAMENTO!X132","v":0},0,0,0,{"$f":"IF($A132=\"S\",VTOTALBM,IF($A132=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A132=\"S\",VTOTALBM,IF($A132=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y132>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A132=\"S\",$Y132/$X132,\"\"),($Y132/$X132)*100),0)","v":0},{"$f":"IF($Y132>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A132=\"S\",ROUND($H132,ORÇAMENTO!$AF$10),\"\"),ROUND($I132,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A132=\"S\",IF(BM!$I132=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I132,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H132,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A132=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C133","v":3},{"$f":"ORÇAMENTO!D133","v":35},{"$f":"IF(OR($I133>0,$A133=1,$A133=2,$A133=3,$A133=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O133","v":"1.10.1."},{"$f":"ORÇAMENTO.Descricao","v":"ÁGUA FRIA"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T133)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W133)","v":0},{"$f":"ORÇAMENTO!X133","v":0},{"$f":"IF($A133=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I133>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M133/$I133*100,0))","v":0},{"$f":"L133-J133","v":0},{"$f":"IF($A133=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I133>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O133/$I133*100,0))","v":0},{"$f":"IF($A133=\"S\",VTOTALBM,IF($A133=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O133-M133","v":0},{"$f":"IF($A133=\"S\",VTOTALBM,IF($A133=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W133>0,$D133,\"\")","v":""},{"$f":"IF($W133>0,$E133,\"\")","v":""},{"$f":"IF(AND($W133>0,RegimeExecucao=\"Unitário\"),$F133,\"\")","v":""},{"$f":"IF($Y133>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A133=\"S\",$Y133/$X133,\"\"),($Y133/$X133)*100),0)","v":0},{"$f":"IF($Y133>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A133=\"S\",ROUND($H133,ORÇAMENTO!$AF$10),\"\"),ROUND($I133,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO133-O133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A133=\"S\",IF(BM!$I133=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I133,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H133,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A133=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C134","v":"S"},{"$f":"ORÇAMENTO!D134","v":0},"",{"$f":"ORÇAMENTO!O134","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T134)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W134)","v":0},{"$f":"ORÇAMENTO!X134","v":0},0,0,0,{"$f":"IF($A134=\"S\",VTOTALBM,IF($A134=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A134=\"S\",VTOTALBM,IF($A134=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y134>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A134=\"S\",$Y134/$X134,\"\"),($Y134/$X134)*100),0)","v":0},{"$f":"IF($Y134>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A134=\"S\",ROUND($H134,ORÇAMENTO!$AF$10),\"\"),ROUND($I134,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A134=\"S\",IF(BM!$I134=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I134,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H134,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A134=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C135","v":"S"},{"$f":"ORÇAMENTO!D135","v":0},{"$f":"IF(OR($I135>0,$A135=1,$A135=2,$A135=3,$A135=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O135","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T135)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W135)","v":0},{"$f":"ORÇAMENTO!X135","v":0},{"$f":"IF($A135=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I135>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M135/$I135*100,0))","v":0},{"$f":"L135-J135","v":0},{"$f":"IF($A135=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I135>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O135/$I135*100,0))","v":0},{"$f":"IF($A135=\"S\",VTOTALBM,IF($A135=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O135-M135","v":0},{"$f":"IF($A135=\"S\",VTOTALBM,IF($A135=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W135>0,$D135,\"\")","v":""},{"$f":"IF($W135>0,$E135,\"\")","v":""},{"$f":"IF(AND($W135>0,RegimeExecucao=\"Unitário\"),$F135,\"\")","v":""},{"$f":"IF($Y135>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A135=\"S\",$Y135/$X135,\"\"),($Y135/$X135)*100),0)","v":0},{"$f":"IF($Y135>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A135=\"S\",ROUND($H135,ORÇAMENTO!$AF$10),\"\"),ROUND($I135,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO135-O135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A135=\"S\",IF(BM!$I135=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I135,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H135,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A135=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C136","v":"S"},{"$f":"ORÇAMENTO!D136","v":0},{"$f":"IF(OR($I136>0,$A136=1,$A136=2,$A136=3,$A136=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O136","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T136)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W136)","v":0},{"$f":"ORÇAMENTO!X136","v":0},{"$f":"IF($A136=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I136>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M136/$I136*100,0))","v":0},{"$f":"L136-J136","v":0},{"$f":"IF($A136=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I136>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O136/$I136*100,0))","v":0},{"$f":"IF($A136=\"S\",VTOTALBM,IF($A136=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O136-M136","v":0},{"$f":"IF($A136=\"S\",VTOTALBM,IF($A136=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W136>0,$D136,\"\")","v":""},{"$f":"IF($W136>0,$E136,\"\")","v":""},{"$f":"IF(AND($W136>0,RegimeExecucao=\"Unitário\"),$F136,\"\")","v":""},{"$f":"IF($Y136>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A136=\"S\",$Y136/$X136,\"\"),($Y136/$X136)*100),0)","v":0},{"$f":"IF($Y136>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A136=\"S\",ROUND($H136,ORÇAMENTO!$AF$10),\"\"),ROUND($I136,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO136-O136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A136=\"S\",IF(BM!$I136=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I136,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H136,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A136=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C137","v":"S"},{"$f":"ORÇAMENTO!D137","v":0},"",{"$f":"ORÇAMENTO!O137","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T137)","v":7},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W137)","v":0},{"$f":"ORÇAMENTO!X137","v":0},0,0,0,{"$f":"IF($A137=\"S\",VTOTALBM,IF($A137=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A137=\"S\",VTOTALBM,IF($A137=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y137>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A137=\"S\",$Y137/$X137,\"\"),($Y137/$X137)*100),0)","v":0},{"$f":"IF($Y137>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A137=\"S\",ROUND($H137,ORÇAMENTO!$AF$10),\"\"),ROUND($I137,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A137=\"S\",IF(BM!$I137=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I137,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H137,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A137=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C138","v":"S"},{"$f":"ORÇAMENTO!D138","v":0},"",{"$f":"ORÇAMENTO!O138","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T138)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W138)","v":0},{"$f":"ORÇAMENTO!X138","v":0},0,0,0,{"$f":"IF($A138=\"S\",VTOTALBM,IF($A138=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A138=\"S\",VTOTALBM,IF($A138=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y138>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A138=\"S\",$Y138/$X138,\"\"),($Y138/$X138)*100),0)","v":0},{"$f":"IF($Y138>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A138=\"S\",ROUND($H138,ORÇAMENTO!$AF$10),\"\"),ROUND($I138,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A138=\"S\",IF(BM!$I138=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I138,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H138,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A138=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C139","v":"S"},{"$f":"ORÇAMENTO!D139","v":0},"",{"$f":"ORÇAMENTO!O139","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T139)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W139)","v":0},{"$f":"ORÇAMENTO!X139","v":0},0,0,0,{"$f":"IF($A139=\"S\",VTOTALBM,IF($A139=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A139=\"S\",VTOTALBM,IF($A139=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y139>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A139=\"S\",$Y139/$X139,\"\"),($Y139/$X139)*100),0)","v":0},{"$f":"IF($Y139>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A139=\"S\",ROUND($H139,ORÇAMENTO!$AF$10),\"\"),ROUND($I139,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A139=\"S\",IF(BM!$I139=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I139,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H139,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A139=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C140","v":"S"},{"$f":"ORÇAMENTO!D140","v":0},"",{"$f":"ORÇAMENTO!O140","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T140)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W140)","v":0},{"$f":"ORÇAMENTO!X140","v":0},0,0,0,{"$f":"IF($A140=\"S\",VTOTALBM,IF($A140=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A140=\"S\",VTOTALBM,IF($A140=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y140>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A140=\"S\",$Y140/$X140,\"\"),($Y140/$X140)*100),0)","v":0},{"$f":"IF($Y140>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A140=\"S\",ROUND($H140,ORÇAMENTO!$AF$10),\"\"),ROUND($I140,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A140=\"S\",IF(BM!$I140=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I140,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H140,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A140=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C141","v":"S"},{"$f":"ORÇAMENTO!D141","v":0},"",{"$f":"ORÇAMENTO!O141","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T141)","v":14},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W141)","v":0},{"$f":"ORÇAMENTO!X141","v":0},0,0,0,{"$f":"IF($A141=\"S\",VTOTALBM,IF($A141=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A141=\"S\",VTOTALBM,IF($A141=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y141>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A141=\"S\",$Y141/$X141,\"\"),($Y141/$X141)*100),0)","v":0},{"$f":"IF($Y141>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A141=\"S\",ROUND($H141,ORÇAMENTO!$AF$10),\"\"),ROUND($I141,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A141=\"S\",IF(BM!$I141=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I141,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H141,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A141=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C142","v":"S"},{"$f":"ORÇAMENTO!D142","v":0},"",{"$f":"ORÇAMENTO!O142","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T142)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W142)","v":0},{"$f":"ORÇAMENTO!X142","v":0},0,0,0,{"$f":"IF($A142=\"S\",VTOTALBM,IF($A142=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A142=\"S\",VTOTALBM,IF($A142=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y142>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A142=\"S\",$Y142/$X142,\"\"),($Y142/$X142)*100),0)","v":0},{"$f":"IF($Y142>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A142=\"S\",ROUND($H142,ORÇAMENTO!$AF$10),\"\"),ROUND($I142,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A142=\"S\",IF(BM!$I142=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I142,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H142,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A142=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C143","v":"S"},{"$f":"ORÇAMENTO!D143","v":0},"",{"$f":"ORÇAMENTO!O143","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T143)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W143)","v":0},{"$f":"ORÇAMENTO!X143","v":0},0,0,0,{"$f":"IF($A143=\"S\",VTOTALBM,IF($A143=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A143=\"S\",VTOTALBM,IF($A143=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y143>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A143=\"S\",$Y143/$X143,\"\"),($Y143/$X143)*100),0)","v":0},{"$f":"IF($Y143>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A143=\"S\",ROUND($H143,ORÇAMENTO!$AF$10),\"\"),ROUND($I143,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A143=\"S\",IF(BM!$I143=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I143,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H143,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A143=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C144","v":"S"},{"$f":"ORÇAMENTO!D144","v":0},"",{"$f":"ORÇAMENTO!O144","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T144)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W144)","v":0},{"$f":"ORÇAMENTO!X144","v":0},0,0,0,{"$f":"IF($A144=\"S\",VTOTALBM,IF($A144=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A144=\"S\",VTOTALBM,IF($A144=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y144>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A144=\"S\",$Y144/$X144,\"\"),($Y144/$X144)*100),0)","v":0},{"$f":"IF($Y144>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A144=\"S\",ROUND($H144,ORÇAMENTO!$AF$10),\"\"),ROUND($I144,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A144=\"S\",IF(BM!$I144=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I144,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H144,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A144=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C145","v":"S"},{"$f":"ORÇAMENTO!D145","v":0},"",{"$f":"ORÇAMENTO!O145","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T145)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W145)","v":0},{"$f":"ORÇAMENTO!X145","v":0},0,0,0,{"$f":"IF($A145=\"S\",VTOTALBM,IF($A145=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A145=\"S\",VTOTALBM,IF($A145=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y145>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A145=\"S\",$Y145/$X145,\"\"),($Y145/$X145)*100),0)","v":0},{"$f":"IF($Y145>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A145=\"S\",ROUND($H145,ORÇAMENTO!$AF$10),\"\"),ROUND($I145,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A145=\"S\",IF(BM!$I145=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I145,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H145,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A145=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C146","v":"S"},{"$f":"ORÇAMENTO!D146","v":0},"",{"$f":"ORÇAMENTO!O146","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T146)","v":8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W146)","v":0},{"$f":"ORÇAMENTO!X146","v":0},0,0,0,{"$f":"IF($A146=\"S\",VTOTALBM,IF($A146=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A146=\"S\",VTOTALBM,IF($A146=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y146>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A146=\"S\",$Y146/$X146,\"\"),($Y146/$X146)*100),0)","v":0},{"$f":"IF($Y146>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A146=\"S\",ROUND($H146,ORÇAMENTO!$AF$10),\"\"),ROUND($I146,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A146=\"S\",IF(BM!$I146=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I146,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H146,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A146=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C147","v":"S"},{"$f":"ORÇAMENTO!D147","v":0},"",{"$f":"ORÇAMENTO!O147","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T147)","v":8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W147)","v":0},{"$f":"ORÇAMENTO!X147","v":0},0,0,0,{"$f":"IF($A147=\"S\",VTOTALBM,IF($A147=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A147=\"S\",VTOTALBM,IF($A147=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y147>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A147=\"S\",$Y147/$X147,\"\"),($Y147/$X147)*100),0)","v":0},{"$f":"IF($Y147>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A147=\"S\",ROUND($H147,ORÇAMENTO!$AF$10),\"\"),ROUND($I147,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A147=\"S\",IF(BM!$I147=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I147,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H147,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A147=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C148","v":"S"},{"$f":"ORÇAMENTO!D148","v":0},"",{"$f":"ORÇAMENTO!O148","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T148)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W148)","v":0},{"$f":"ORÇAMENTO!X148","v":0},0,0,0,{"$f":"IF($A148=\"S\",VTOTALBM,IF($A148=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A148=\"S\",VTOTALBM,IF($A148=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y148>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A148=\"S\",$Y148/$X148,\"\"),($Y148/$X148)*100),0)","v":0},{"$f":"IF($Y148>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A148=\"S\",ROUND($H148,ORÇAMENTO!$AF$10),\"\"),ROUND($I148,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A148=\"S\",IF(BM!$I148=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I148,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H148,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A148=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C149","v":"S"},{"$f":"ORÇAMENTO!D149","v":0},"",{"$f":"ORÇAMENTO!O149","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T149)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W149)","v":0},{"$f":"ORÇAMENTO!X149","v":0},0,0,0,{"$f":"IF($A149=\"S\",VTOTALBM,IF($A149=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A149=\"S\",VTOTALBM,IF($A149=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y149>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A149=\"S\",$Y149/$X149,\"\"),($Y149/$X149)*100),0)","v":0},{"$f":"IF($Y149>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A149=\"S\",ROUND($H149,ORÇAMENTO!$AF$10),\"\"),ROUND($I149,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A149=\"S\",IF(BM!$I149=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I149,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H149,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A149=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C150","v":"S"},{"$f":"ORÇAMENTO!D150","v":0},"",{"$f":"ORÇAMENTO!O150","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T150)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W150)","v":0},{"$f":"ORÇAMENTO!X150","v":0},0,0,0,{"$f":"IF($A150=\"S\",VTOTALBM,IF($A150=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A150=\"S\",VTOTALBM,IF($A150=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y150>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A150=\"S\",$Y150/$X150,\"\"),($Y150/$X150)*100),0)","v":0},{"$f":"IF($Y150>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A150=\"S\",ROUND($H150,ORÇAMENTO!$AF$10),\"\"),ROUND($I150,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A150=\"S\",IF(BM!$I150=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I150,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H150,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A150=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C151","v":"S"},{"$f":"ORÇAMENTO!D151","v":0},"",{"$f":"ORÇAMENTO!O151","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T151)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W151)","v":0},{"$f":"ORÇAMENTO!X151","v":0},0,0,0,{"$f":"IF($A151=\"S\",VTOTALBM,IF($A151=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A151=\"S\",VTOTALBM,IF($A151=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y151>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A151=\"S\",$Y151/$X151,\"\"),($Y151/$X151)*100),0)","v":0},{"$f":"IF($Y151>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A151=\"S\",ROUND($H151,ORÇAMENTO!$AF$10),\"\"),ROUND($I151,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A151=\"S\",IF(BM!$I151=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I151,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H151,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A151=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C152","v":"S"},{"$f":"ORÇAMENTO!D152","v":0},"",{"$f":"ORÇAMENTO!O152","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T152)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W152)","v":0},{"$f":"ORÇAMENTO!X152","v":0},0,0,0,{"$f":"IF($A152=\"S\",VTOTALBM,IF($A152=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A152=\"S\",VTOTALBM,IF($A152=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y152>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A152=\"S\",$Y152/$X152,\"\"),($Y152/$X152)*100),0)","v":0},{"$f":"IF($Y152>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A152=\"S\",ROUND($H152,ORÇAMENTO!$AF$10),\"\"),ROUND($I152,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A152=\"S\",IF(BM!$I152=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I152,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H152,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A152=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C153","v":"S"},{"$f":"ORÇAMENTO!D153","v":0},"",{"$f":"ORÇAMENTO!O153","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T153)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W153)","v":0},{"$f":"ORÇAMENTO!X153","v":0},0,0,0,{"$f":"IF($A153=\"S\",VTOTALBM,IF($A153=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A153=\"S\",VTOTALBM,IF($A153=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y153>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A153=\"S\",$Y153/$X153,\"\"),($Y153/$X153)*100),0)","v":0},{"$f":"IF($Y153>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A153=\"S\",ROUND($H153,ORÇAMENTO!$AF$10),\"\"),ROUND($I153,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A153=\"S\",IF(BM!$I153=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I153,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H153,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A153=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C154","v":"S"},{"$f":"ORÇAMENTO!D154","v":0},"",{"$f":"ORÇAMENTO!O154","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T154)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W154)","v":0},{"$f":"ORÇAMENTO!X154","v":0},0,0,0,{"$f":"IF($A154=\"S\",VTOTALBM,IF($A154=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A154=\"S\",VTOTALBM,IF($A154=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y154>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A154=\"S\",$Y154/$X154,\"\"),($Y154/$X154)*100),0)","v":0},{"$f":"IF($Y154>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A154=\"S\",ROUND($H154,ORÇAMENTO!$AF$10),\"\"),ROUND($I154,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A154=\"S\",IF(BM!$I154=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I154,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H154,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A154=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C155","v":"S"},{"$f":"ORÇAMENTO!D155","v":0},"",{"$f":"ORÇAMENTO!O155","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T155)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W155)","v":0},{"$f":"ORÇAMENTO!X155","v":0},0,0,0,{"$f":"IF($A155=\"S\",VTOTALBM,IF($A155=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A155=\"S\",VTOTALBM,IF($A155=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y155>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A155=\"S\",$Y155/$X155,\"\"),($Y155/$X155)*100),0)","v":0},{"$f":"IF($Y155>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A155=\"S\",ROUND($H155,ORÇAMENTO!$AF$10),\"\"),ROUND($I155,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A155=\"S\",IF(BM!$I155=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I155,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H155,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A155=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C156","v":"S"},{"$f":"ORÇAMENTO!D156","v":0},"",{"$f":"ORÇAMENTO!O156","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T156)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W156)","v":0},{"$f":"ORÇAMENTO!X156","v":0},0,0,0,{"$f":"IF($A156=\"S\",VTOTALBM,IF($A156=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A156=\"S\",VTOTALBM,IF($A156=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y156>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A156=\"S\",$Y156/$X156,\"\"),($Y156/$X156)*100),0)","v":0},{"$f":"IF($Y156>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A156=\"S\",ROUND($H156,ORÇAMENTO!$AF$10),\"\"),ROUND($I156,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A156=\"S\",IF(BM!$I156=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I156,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H156,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A156=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C157","v":"S"},{"$f":"ORÇAMENTO!D157","v":0},"",{"$f":"ORÇAMENTO!O157","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T157)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W157)","v":0},{"$f":"ORÇAMENTO!X157","v":0},0,0,0,{"$f":"IF($A157=\"S\",VTOTALBM,IF($A157=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A157=\"S\",VTOTALBM,IF($A157=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y157>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A157=\"S\",$Y157/$X157,\"\"),($Y157/$X157)*100),0)","v":0},{"$f":"IF($Y157>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A157=\"S\",ROUND($H157,ORÇAMENTO!$AF$10),\"\"),ROUND($I157,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A157=\"S\",IF(BM!$I157=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I157,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H157,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A157=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C158","v":"S"},{"$f":"ORÇAMENTO!D158","v":0},"",{"$f":"ORÇAMENTO!O158","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T158)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W158)","v":0},{"$f":"ORÇAMENTO!X158","v":0},0,0,0,{"$f":"IF($A158=\"S\",VTOTALBM,IF($A158=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A158=\"S\",VTOTALBM,IF($A158=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y158>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A158=\"S\",$Y158/$X158,\"\"),($Y158/$X158)*100),0)","v":0},{"$f":"IF($Y158>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A158=\"S\",ROUND($H158,ORÇAMENTO!$AF$10),\"\"),ROUND($I158,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A158=\"S\",IF(BM!$I158=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I158,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H158,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A158=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C159","v":"S"},{"$f":"ORÇAMENTO!D159","v":0},"",{"$f":"ORÇAMENTO!O159","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T159)","v":31},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W159)","v":0},{"$f":"ORÇAMENTO!X159","v":0},0,0,0,{"$f":"IF($A159=\"S\",VTOTALBM,IF($A159=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A159=\"S\",VTOTALBM,IF($A159=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y159>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A159=\"S\",$Y159/$X159,\"\"),($Y159/$X159)*100),0)","v":0},{"$f":"IF($Y159>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A159=\"S\",ROUND($H159,ORÇAMENTO!$AF$10),\"\"),ROUND($I159,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A159=\"S\",IF(BM!$I159=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I159,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H159,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A159=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C160","v":"S"},{"$f":"ORÇAMENTO!D160","v":0},"",{"$f":"ORÇAMENTO!O160","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T160)","v":6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W160)","v":0},{"$f":"ORÇAMENTO!X160","v":0},0,0,0,{"$f":"IF($A160=\"S\",VTOTALBM,IF($A160=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A160=\"S\",VTOTALBM,IF($A160=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y160>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A160=\"S\",$Y160/$X160,\"\"),($Y160/$X160)*100),0)","v":0},{"$f":"IF($Y160>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A160=\"S\",ROUND($H160,ORÇAMENTO!$AF$10),\"\"),ROUND($I160,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A160=\"S\",IF(BM!$I160=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I160,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H160,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A160=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C161","v":"S"},{"$f":"ORÇAMENTO!D161","v":0},"",{"$f":"ORÇAMENTO!O161","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T161)","v":15},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W161)","v":0},{"$f":"ORÇAMENTO!X161","v":0},0,0,0,{"$f":"IF($A161=\"S\",VTOTALBM,IF($A161=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A161=\"S\",VTOTALBM,IF($A161=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y161>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A161=\"S\",$Y161/$X161,\"\"),($Y161/$X161)*100),0)","v":0},{"$f":"IF($Y161>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A161=\"S\",ROUND($H161,ORÇAMENTO!$AF$10),\"\"),ROUND($I161,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A161=\"S\",IF(BM!$I161=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I161,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H161,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A161=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C162","v":"S"},{"$f":"ORÇAMENTO!D162","v":0},"",{"$f":"ORÇAMENTO!O162","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T162)","v":56},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W162)","v":0},{"$f":"ORÇAMENTO!X162","v":0},0,0,0,{"$f":"IF($A162=\"S\",VTOTALBM,IF($A162=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A162=\"S\",VTOTALBM,IF($A162=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y162>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A162=\"S\",$Y162/$X162,\"\"),($Y162/$X162)*100),0)","v":0},{"$f":"IF($Y162>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A162=\"S\",ROUND($H162,ORÇAMENTO!$AF$10),\"\"),ROUND($I162,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A162=\"S\",IF(BM!$I162=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I162,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H162,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A162=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C163","v":"S"},{"$f":"ORÇAMENTO!D163","v":0},"",{"$f":"ORÇAMENTO!O163","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T163)","v":22},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W163)","v":0},{"$f":"ORÇAMENTO!X163","v":0},0,0,0,{"$f":"IF($A163=\"S\",VTOTALBM,IF($A163=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A163=\"S\",VTOTALBM,IF($A163=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y163>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A163=\"S\",$Y163/$X163,\"\"),($Y163/$X163)*100),0)","v":0},{"$f":"IF($Y163>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A163=\"S\",ROUND($H163,ORÇAMENTO!$AF$10),\"\"),ROUND($I163,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A163=\"S\",IF(BM!$I163=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I163,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H163,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A163=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C164","v":"S"},{"$f":"ORÇAMENTO!D164","v":0},"",{"$f":"ORÇAMENTO!O164","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T164)","v":46},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W164)","v":0},{"$f":"ORÇAMENTO!X164","v":0},0,0,0,{"$f":"IF($A164=\"S\",VTOTALBM,IF($A164=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A164=\"S\",VTOTALBM,IF($A164=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y164>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A164=\"S\",$Y164/$X164,\"\"),($Y164/$X164)*100),0)","v":0},{"$f":"IF($Y164>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A164=\"S\",ROUND($H164,ORÇAMENTO!$AF$10),\"\"),ROUND($I164,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A164=\"S\",IF(BM!$I164=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I164,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H164,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A164=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C165","v":"S"},{"$f":"ORÇAMENTO!D165","v":0},"",{"$f":"ORÇAMENTO!O165","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T165)","v":44},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W165)","v":0},{"$f":"ORÇAMENTO!X165","v":0},0,0,0,{"$f":"IF($A165=\"S\",VTOTALBM,IF($A165=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A165=\"S\",VTOTALBM,IF($A165=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y165>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A165=\"S\",$Y165/$X165,\"\"),($Y165/$X165)*100),0)","v":0},{"$f":"IF($Y165>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A165=\"S\",ROUND($H165,ORÇAMENTO!$AF$10),\"\"),ROUND($I165,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A165=\"S\",IF(BM!$I165=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I165,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H165,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A165=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C166","v":"S"},{"$f":"ORÇAMENTO!D166","v":0},"",{"$f":"ORÇAMENTO!O166","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T166)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W166)","v":0},{"$f":"ORÇAMENTO!X166","v":0},0,0,0,{"$f":"IF($A166=\"S\",VTOTALBM,IF($A166=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A166=\"S\",VTOTALBM,IF($A166=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y166>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A166=\"S\",$Y166/$X166,\"\"),($Y166/$X166)*100),0)","v":0},{"$f":"IF($Y166>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A166=\"S\",ROUND($H166,ORÇAMENTO!$AF$10),\"\"),ROUND($I166,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A166=\"S\",IF(BM!$I166=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I166,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H166,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A166=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C167","v":"S"},{"$f":"ORÇAMENTO!D167","v":0},"",{"$f":"ORÇAMENTO!O167","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T167)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W167)","v":0},{"$f":"ORÇAMENTO!X167","v":0},0,0,0,{"$f":"IF($A167=\"S\",VTOTALBM,IF($A167=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A167=\"S\",VTOTALBM,IF($A167=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y167>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A167=\"S\",$Y167/$X167,\"\"),($Y167/$X167)*100),0)","v":0},{"$f":"IF($Y167>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A167=\"S\",ROUND($H167,ORÇAMENTO!$AF$10),\"\"),ROUND($I167,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A167=\"S\",IF(BM!$I167=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I167,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H167,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A167=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C168","v":3},{"$f":"ORÇAMENTO!D168","v":5},"F",{"$f":"ORÇAMENTO!O168","v":"1.10.2."},"INSTALAÇAO HIDRÁULICA DE INCÊNDIO","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T168)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W168)","v":0},{"$f":"ORÇAMENTO!X168","v":0},0,0,0,{"$f":"IF($A168=\"S\",VTOTALBM,IF($A168=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A168=\"S\",VTOTALBM,IF($A168=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y168>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A168=\"S\",$Y168/$X168,\"\"),($Y168/$X168)*100),0)","v":0},{"$f":"IF($Y168>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A168=\"S\",ROUND($H168,ORÇAMENTO!$AF$10),\"\"),ROUND($I168,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A168=\"S\",IF(BM!$I168=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I168,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H168,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A168=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C169","v":"S"},{"$f":"ORÇAMENTO!D169","v":0},"",{"$f":"ORÇAMENTO!O169","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T169)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W169)","v":0},{"$f":"ORÇAMENTO!X169","v":0},0,0,0,{"$f":"IF($A169=\"S\",VTOTALBM,IF($A169=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A169=\"S\",VTOTALBM,IF($A169=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y169>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A169=\"S\",$Y169/$X169,\"\"),($Y169/$X169)*100),0)","v":0},{"$f":"IF($Y169>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A169=\"S\",ROUND($H169,ORÇAMENTO!$AF$10),\"\"),ROUND($I169,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A169=\"S\",IF(BM!$I169=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I169,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H169,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A169=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C170","v":"S"},{"$f":"ORÇAMENTO!D170","v":0},"",{"$f":"ORÇAMENTO!O170","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T170)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W170)","v":0},{"$f":"ORÇAMENTO!X170","v":0},0,0,0,{"$f":"IF($A170=\"S\",VTOTALBM,IF($A170=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A170=\"S\",VTOTALBM,IF($A170=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y170>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A170=\"S\",$Y170/$X170,\"\"),($Y170/$X170)*100),0)","v":0},{"$f":"IF($Y170>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A170=\"S\",ROUND($H170,ORÇAMENTO!$AF$10),\"\"),ROUND($I170,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A170=\"S\",IF(BM!$I170=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I170,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H170,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A170=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C171","v":"S"},{"$f":"ORÇAMENTO!D171","v":0},{"$f":"IF(OR($I171>0,$A171=1,$A171=2,$A171=3,$A171=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O171","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T171)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W171)","v":0},{"$f":"ORÇAMENTO!X171","v":0},{"$f":"IF($A171=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I171>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M171/$I171*100,0))","v":0},{"$f":"L171-J171","v":0},{"$f":"IF($A171=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I171>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O171/$I171*100,0))","v":0},{"$f":"IF($A171=\"S\",VTOTALBM,IF($A171=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O171-M171","v":0},{"$f":"IF($A171=\"S\",VTOTALBM,IF($A171=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W171>0,$D171,\"\")","v":""},{"$f":"IF($W171>0,$E171,\"\")","v":""},{"$f":"IF(AND($W171>0,RegimeExecucao=\"Unitário\"),$F171,\"\")","v":""},{"$f":"IF($Y171>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A171=\"S\",$Y171/$X171,\"\"),($Y171/$X171)*100),0)","v":0},{"$f":"IF($Y171>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A171=\"S\",ROUND($H171,ORÇAMENTO!$AF$10),\"\"),ROUND($I171,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO171-O171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A171=\"S\",IF(BM!$I171=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I171,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H171,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A171=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C172","v":"S"},{"$f":"ORÇAMENTO!D172","v":0},"",{"$f":"ORÇAMENTO!O172","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T172)","v":32},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W172)","v":0},{"$f":"ORÇAMENTO!X172","v":0},0,0,0,{"$f":"IF($A172=\"S\",VTOTALBM,IF($A172=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A172=\"S\",VTOTALBM,IF($A172=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y172>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A172=\"S\",$Y172/$X172,\"\"),($Y172/$X172)*100),0)","v":0},{"$f":"IF($Y172>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A172=\"S\",ROUND($H172,ORÇAMENTO!$AF$10),\"\"),ROUND($I172,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A172=\"S\",IF(BM!$I172=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I172,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H172,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A172=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C173","v":2},{"$f":"ORÇAMENTO!D173","v":3},"F",{"$f":"ORÇAMENTO!O173","v":"1.11."},"PINTURA","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T173)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W173)","v":0},{"$f":"ORÇAMENTO!X173","v":0},0,0,0,{"$f":"IF($A173=\"S\",VTOTALBM,IF($A173=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A173=\"S\",VTOTALBM,IF($A173=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y173>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A173=\"S\",$Y173/$X173,\"\"),($Y173/$X173)*100),0)","v":0},{"$f":"IF($Y173>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A173=\"S\",ROUND($H173,ORÇAMENTO!$AF$10),\"\"),ROUND($I173,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A173=\"S\",IF(BM!$I173=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I173,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H173,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A173=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C174","v":"S"},{"$f":"ORÇAMENTO!D174","v":0},"",{"$f":"ORÇAMENTO!O174","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T174)","v":822.21},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W174)","v":0},{"$f":"ORÇAMENTO!X174","v":0},0,0,0,{"$f":"IF($A174=\"S\",VTOTALBM,IF($A174=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A174=\"S\",VTOTALBM,IF($A174=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y174>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A174=\"S\",$Y174/$X174,\"\"),($Y174/$X174)*100),0)","v":0},{"$f":"IF($Y174>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A174=\"S\",ROUND($H174,ORÇAMENTO!$AF$10),\"\"),ROUND($I174,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A174=\"S\",IF(BM!$I174=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I174,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H174,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A174=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C175","v":"S"},{"$f":"ORÇAMENTO!D175","v":0},"",{"$f":"ORÇAMENTO!O175","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T175)","v":822.21},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W175)","v":0},{"$f":"ORÇAMENTO!X175","v":0},0,0,0,{"$f":"IF($A175=\"S\",VTOTALBM,IF($A175=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A175=\"S\",VTOTALBM,IF($A175=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y175>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A175=\"S\",$Y175/$X175,\"\"),($Y175/$X175)*100),0)","v":0},{"$f":"IF($Y175>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A175=\"S\",ROUND($H175,ORÇAMENTO!$AF$10),\"\"),ROUND($I175,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A175=\"S\",IF(BM!$I175=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I175,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H175,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A175=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C176","v":2},{"$f":"ORÇAMENTO!D176","v":3},{"$f":"IF(OR($I176>0,$A176=1,$A176=2,$A176=3,$A176=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O176","v":"1.12."},{"$f":"ORÇAMENTO.Descricao","v":"PAVIMENTAÇÃO EXTERNA"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T176)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W176)","v":0},{"$f":"ORÇAMENTO!X176","v":0},{"$f":"IF($A176=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I176>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M176/$I176*100,0))","v":0},{"$f":"L176-J176","v":0},{"$f":"IF($A176=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I176>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O176/$I176*100,0))","v":0},{"$f":"IF($A176=\"S\",VTOTALBM,IF($A176=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O176-M176","v":0},{"$f":"IF($A176=\"S\",VTOTALBM,IF($A176=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W176>0,$D176,\"\")","v":""},{"$f":"IF($W176>0,$E176,\"\")","v":""},{"$f":"IF(AND($W176>0,RegimeExecucao=\"Unitário\"),$F176,\"\")","v":""},{"$f":"IF($Y176>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A176=\"S\",$Y176/$X176,\"\"),($Y176/$X176)*100),0)","v":0},{"$f":"IF($Y176>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A176=\"S\",ROUND($H176,ORÇAMENTO!$AF$10),\"\"),ROUND($I176,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO176-O176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A176=\"S\",IF(BM!$I176=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I176,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H176,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A176=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C177","v":"S"},{"$f":"ORÇAMENTO!D177","v":0},{"$f":"IF(OR($I177>0,$A177=1,$A177=2,$A177=3,$A177=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O177","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 12-2022.xls)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T177)","v":7.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W177)","v":0},{"$f":"ORÇAMENTO!X177","v":0},{"$f":"IF($A177=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I177>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M177/$I177*100,0))","v":0},{"$f":"L177-J177","v":0},{"$f":"IF($A177=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I177>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O177/$I177*100,0))","v":0},{"$f":"IF($A177=\"S\",VTOTALBM,IF($A177=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O177-M177","v":0},{"$f":"IF($A177=\"S\",VTOTALBM,IF($A177=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W177>0,$D177,\"\")","v":""},{"$f":"IF($W177>0,$E177,\"\")","v":""},{"$f":"IF(AND($W177>0,RegimeExecucao=\"Unitário\"),$F177,\"\")","v":""},{"$f":"IF($Y177>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A177=\"S\",$Y177/$X177,\"\"),($Y177/$X177)*100),0)","v":0},{"$f":"IF($Y177>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A177=\"S\",ROUND($H177,ORÇAMENTO!$AF$10),\"\"),ROUND($I177,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO177-O177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A177=\"S\",IF(BM!$I177=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I177,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H177,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A177=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C178","v":"S"},{"$f":"ORÇAMENTO!D178","v":0},"",{"$f":"ORÇAMENTO!O178","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T178)","v":79.05},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W178)","v":0},{"$f":"ORÇAMENTO!X178","v":0},{"$f":"IF($A178=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I178>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M178/$I178*100,0))","v":0},0,{"$f":"IF($A178=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I178>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O178/$I178*100,0))","v":0},{"$f":"IF($A178=\"S\",VTOTALBM,IF($A178=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A178=\"S\",VTOTALBM,IF($A178=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W178>0,RegimeExecucao=\"Unitário\"),$F178,\"\")","v":""},{"$f":"IF($Y178>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A178=\"S\",$Y178/$X178,\"\"),($Y178/$X178)*100),0)","v":0},{"$f":"IF($Y178>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A178=\"S\",ROUND($H178,ORÇAMENTO!$AF$10),\"\"),ROUND($I178,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A178=\"S\",IF(BM!$I178=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I178,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H178,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A178=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C179","v":2},{"$f":"ORÇAMENTO!D179","v":2},{"$f":"IF(OR($I179>0,$A179=1,$A179=2,$A179=3,$A179=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O179","v":"1.13."},"SERVIÇOS FINAIS",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T179)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W179)","v":0},{"$f":"ORÇAMENTO!X179","v":0},{"$f":"IF($A179=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I179>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M179/$I179*100,0))","v":0},{"$f":"L179-J179","v":0},{"$f":"IF($A179=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I179>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O179/$I179*100,0))","v":0},{"$f":"IF($A179=\"S\",VTOTALBM,IF($A179=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O179-M179","v":0},{"$f":"IF($A179=\"S\",VTOTALBM,IF($A179=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W179>0,$D179,\"\")","v":""},{"$f":"IF($W179>0,$E179,\"\")","v":""},{"$f":"IF(AND($W179>0,RegimeExecucao=\"Unitário\"),$F179,\"\")","v":""},{"$f":"IF($Y179>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A179=\"S\",$Y179/$X179,\"\"),($Y179/$X179)*100),0)","v":0},{"$f":"IF($Y179>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A179=\"S\",ROUND($H179,ORÇAMENTO!$AF$10),\"\"),ROUND($I179,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO179-O179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A179=\"S\",IF(BM!$I179=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I179,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H179,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A179=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C180","v":"S"},{"$f":"ORÇAMENTO!D180","v":0},"",{"$f":"ORÇAMENTO!O180","v":"-"},"(abra o arquivo 'Referência 12-2022.xls)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T180)","v":236.93},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W180)","v":0},{"$f":"ORÇAMENTO!X180","v":0},{"$f":"IF($A180=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I180>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M180/$I180*100,0))","v":0},0,{"$f":"IF($A180=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I180>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O180/$I180*100,0))","v":0},{"$f":"IF($A180=\"S\",VTOTALBM,IF($A180=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A180=\"S\",VTOTALBM,IF($A180=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W180>0,RegimeExecucao=\"Unitário\"),$F180,\"\")","v":""},{"$f":"IF($Y180>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A180=\"S\",$Y180/$X180,\"\"),($Y180/$X180)*100),0)","v":0},{"$f":"IF($Y180>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A180=\"S\",ROUND($H180,ORÇAMENTO!$AF$10),\"\"),ROUND($I180,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A180=\"S\",IF(BM!$I180=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I180,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H180,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A180=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,{"$f":"Import.Município","v":"Balneário Camboriú/SC"}]
[null,null,null,null,"Local",null,null,null,null,"Responsável Técnico pela Fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,"Profissional CAIXA:"]
[null,null,null,null,null,null,null,null,null,"Nome:",{"$f":"Import.RespFiscalização","v":0},null,null,null,null,null,null,null,null,null,null,null,"Nome:"]
[null,null,null,null,{"$f":"DADOS!$F$47","v":"2023-03-09"},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":[[5,4,5,7],[5,8,5,11],[2,4,2,7],[2,8,2,10],[3,4,3,7],[3,8,3,10],[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],[9,35,9,40],[10,24,10,25],[10,28,10,30],[10,31,10,33],[10,35,10,37],[10,38,10,40],[26,9,26,10],[27,9,27,10],[28,14,28,15],[47,12,47,14],[9,28,9,33],[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]]}
[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"},{"$f":"AD6-AD4-AD3","v":{"$error":"#DIV/0!"}},{"$f":"AE6-AE4-AE3","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"PROPONENTE / TOMADOR",null,null,null,"Nº OPERAÇÃO",null,null,"Nº SICONV",null,null,null,"RECURSO",null,null,null,null,null,null,null,null,null,null,null,null,"CP",{"$f":"SUM(T13:OFFSET(T24,-1,0))","v":{"$error":"#DIV/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$26))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Balneário Camboriú"},null,null,null,{"$f":"Import.CR","v":0},null,null,{"$f":"Import.SICONV","v":0},"VALORES CONTRATADOS (R$):",null,null,{"$f":"import.recurso","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Outros",{"$f":"SUM(U13:OFFSET(U24,-1,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($O$28<$M$28,$M$27>$AD$4),MIN($M$27,$L$27),MIN($AD$4,$N$28+$M$27))","v":{"$error":"#DIV/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$28","v":{"$error":"#DIV/0!"}},{"$f":"AD6","v":{"$error":"#DIV/0!"}}]
[null,null,null,"FILTRO",{"$f":"Import.Apelido","v":"REFORMA RESERVATÓRIO HMRC"},null,null,null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"},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$24>J10,\"Adiantada\",\"Normal\")))","v":{"$error":"#DIV/0!"}},null,{"$f":"DATE(YEAR($L$35),MONTH($L$35),1)","v":"2023-03-01"},{"$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$62:$AG$62,MATCH(RRE!$I$10,CRONO!$S$13:$AG$13,0))))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"QCI!L10","v":0},{"$f":"QCI!M10","v":0},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$181,0)-1","v":{"$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$181,0)-1","v":1},{"$f":"IF(ISERROR($A14),NA(),OFFSET(ORÇAMENTO!$D$15,$A14,0))","v":165},{"$f":"QCI!B14","v":"Automático"},{"$f":"IF(L14>0,\"F\",\"\")","v":""},{"$f":"QCI!D14","v":1},{"$f":"QCI!G14","v":"REFORMA DE EDIFICAÇÃO"},{"$f":"QCI!H14","v":"Em Análise"},{"$f":"QCI!I14","v":313.45},{"$f":"QCI!J14","v":"m²"},{"$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":0},{"$f":"ROUND(IF(C14=\"Automático\",AE14+AL14,Y14),2)","v":{"$error":"#DIV/0!"}},{"$f":"O14-M14","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(C14=\"Automático\",AH14+AO14,Z14),2)","v":{"$error":"#DIV/0!"}},{"$f":"O14/(L14+10^-12)","v":{"$error":"#DIV/0!"}},null,{"$f":"ROUND(IF($C14=\"Automático\",AC14+AJ14,$Y14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF($C14=\"Automático\",AD14+AK14,$Y14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF($C14=\"Automático\",AF14+AM14,$Z14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF($C14=\"Automático\",AG14+AN14,$Z14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($L14>0,$J14<>0,$J14<>\"\",COUNTIF($J$13:$J14,$J14)=1),OFFSET(V14,-1,0)+1,OFFSET(V14,-1,0))","v":0},null,null,null,null,null,null,{"$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$9)),0))","v":{"$error":"#DIV/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$9)),0))","v":{"$error":"#DIV/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$9),0)),2)","v":{"$error":"#DIV/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$9),0))","v":{"$error":"#DIV/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$9),0))","v":{"$error":"#DIV/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$9,0)),2)","v":{"$error":"#DIV/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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J15)=1),OFFSET(V15,-1,0)+1,OFFSET(V15,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J16)=1),OFFSET(V16,-1,0)+1,OFFSET(V16,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J17)=1),OFFSET(V17,-1,0)+1,OFFSET(V17,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J18)=1),OFFSET(V18,-1,0)+1,OFFSET(V18,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J19)=1),OFFSET(V19,-1,0)+1,OFFSET(V19,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J20)=1),OFFSET(V20,-1,0)+1,OFFSET(V20,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J21)=1),OFFSET(V21,-1,0)+1,OFFSET(V21,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":""},"",{"$f":"QCI!$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,$J22)=1),OFFSET(V22,-1,0)+1,OFFSET(V22,-1,0))","v":0},null,null,null,null,null,null,{"$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$181,0)-1","v":{"$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":"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,$J23)=1),OFFSET(V23,-1,0)+1,OFFSET(V23,-1,0))","v":0},null,null,null,null,null,null,{"$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/$L28,4))","v":0},{"$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},{"$f":"O28/(L28+10^-12)","v":{"$error":"#DIV/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},{"$f":"M28-M27-M26","v":{"$error":"#DIV/0!"}},{"$f":"O25-M25","v":{"$error":"#DIV/0!"}},{"$f":"O28-O27-O26","v":{"$error":"#DIV/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,{"$f":"QCI!M24","v":0},{"$f":"ROUND(IF(OFFSET($X$26,0,1)<>\"\",OFFSET($X$26,0,1),SUM(R13:OFFSET(R24,-1,0))),2)","v":{"$error":"#DIV/0!"}},{"$f":"O26-M26","v":{"$error":"#DIV/0!"}},{"$f":"IF(OFFSET($X$26,0,2)<>\"\",OFFSET($X$26,0,2),$AE$3)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"CP",null,null,null,null,{"$f":"MIN($L26,$O$28-OFFSET($X$27,0,1))","v":{"$error":"#DIV/0!"}},{"$f":"MIN($L26,$O$28-OFFSET($X$27,0,2))","v":{"$error":"#DIV/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$27,0,1),SUM(S13:OFFSET(S24,-1,0))),2)","v":{"$error":"#DIV/0!"}},{"$f":"O27-M27","v":{"$error":"#DIV/0!"}},{"$f":"IF(OFFSET($X$27,0,2)<>\"\",OFFSET($X$27,0,2),$AE$4)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,"OU",null,null,null,null,{"$f":"MIN($L27,$O$28-OFFSET($X$26,0,1))","v":{"$error":"#DIV/0!"}},{"$f":"MIN($L27,$O$28-OFFSET($X$26,0,2))","v":{"$error":"#DIV/0!"}}]
[null,null,null,"F",null,null,null,null,null,"Investimento",null,{"$f":"SUM(L13:OFFSET(L24,-1,0))","v":0},{"$f":"ROUND(SUM(M13:OFFSET(M24,-1,0)),2)","v":{"$error":"#DIV/0!"}},{"$f":"O28-M28","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Acumulado Anterior:  \"&TEXT($M$28/($L$28+10^-12),\"0,00%\")","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"},null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2023-03-09"}]
[null,null,null,null,"Local",null,null,null,null,null,null,"Data"]
[]
[]
[null,null,null,null,{"$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!F59,DADOS!F28)","v":"Fabrício José Satiro de Oliveira"},null,null,null,null,null,"Nome:",{"$f":"IF(CAIXA.Modo,BM!X193,DADOS!F50)","v":0}]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},{"$f":"IF(CAIXA.Modo,DADOS!F60,DADOS!F29)","v":"Prefeito Municipal"},null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"Profissão:\")","v":"Profissão:"},{"$f":"IF(CAIXA.Modo,BM!X194,DADOS!F51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:",{"$f":"IF(CAIXA.Modo,BM!X195,DADOS!F52)","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!F53)","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":[[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],[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],[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],[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]]}
[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$24,0)))","v":""},{"$f":"IF(I6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$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$35,\"dd\"\" de \"\"mmmm\"\" de \"\"aaaa\"))","v":"Balneário Camboriú/SC, 09 de março de 2023"},null,null,null,null,null,null,{"$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 Desembolso 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.SICONV=\"\",\"\",CONCATENATE(\" - SICONV nº \",Import.SICONV)))","v":"Contrato de Financiamento - 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":"R. Angelina, s/n - Municípios, Balneário Camboriú"},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 Balneário Camboriú"},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 desembolso da parcela de recursos relativa ao Contrato de Financiamento 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":{"$error":"#DIV/0!"}},{"$f":"RRE!O25","v":{"$error":"#DIV/0!"}},null,null,{"$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":0},{"$f":"RRE!N26","v":{"$error":"#DIV/0!"}},{"$f":"RRE!O26","v":{"$error":"#DIV/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},{"$f":"RRE!N27","v":{"$error":"#DIV/0!"}},{"$f":"RRE!O27","v":{"$error":"#DIV/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":0},{"$f":"RRE!N28","v":{"$error":"#DIV/0!"}},{"$f":"RRE!O28","v":{"$error":"#DIV/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$28+10^-12)","v":{"$error":"#DIV/0!"}},{"$f":"RRE!P24","v":{"$error":"#DIV/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.SICONV))),\"3. Na oportunidade, informamos que a execução financeira da parcela anterior está devidamente comprovada no SICONV.\",\"\")","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$28","v":"Fabrício José Satiro de Oliveira"}]
[null,{"$f":"DADOS!$F$29","v":"Prefeito Municipal"}]