{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["MENU","DADOS","NOVO","BDI","ORÇAMENTO","CÁLCULO","EVENTOS","CRONO","CRONOPLE","PLE","QCI","BM","RRE","OFÍCIO"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":288,"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,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência \"&IF(ISBLANK(Import.DataBase),\"mm-aaaa\",TEXT(Import.DataBase,\"mm-aaaa\"))&\".xls.\")","v":"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência 01-2022.xls."}]
[null,null,null,null,null,null,null,null,null,null,null,"Cores dos botões:"]
[null,{"$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:","(SELECIONAR)",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:","QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA ",null,null,null,"Instrumentos e ações em planejamento e gestão pública"]
[null,null,null,null,"Descrição do Objeto do Lote / CTEF:","Rua: Higino João Pio, S/N - Estaleirinho",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:","2022-01-01",null,null,null,"Trabalho social"]
[]
[null,null,null,null,"Responsável pelo Orçamento"]
[null,null,null,null,"Nome:","Rafael Calistro Borba"]
[null,null,null,null,"CREA/CAU:","CREA-SC 093.243-9"]
[null,null,null,null,"ART/RRT:"]
[null,null,null,null,"Data do preenchimento:",{"$f":"TODAY()","v":"2022-03-30"}]
[]
[null,null,null,null,"Responsável pelo Tomador (Prefeito, no caso de Municípios)"]
[null,null,null,null,"Nome:","Fabricio José Satiro de Oliveira "]
[null,null,null,null,"Cargo:","Prefeito Municipal"]
[]
[]
[null,null,null,null,"B. RESULTADO DO PROCESSO LICITATÓRIO"]
[]
[null,null,null,null,"Licitação"]
[null,null,null,null,"Data de emissão dos documentos de licitação:"]
[null,null,null,null,"Nº do CTEF (contrato com empresa):"]
[null,null,null,null,"Nome da empresa:"]
[null,null,null,null,"CNPJ da empresa:"]
[null,null,null,null,"Regime de execução do CTEF:","(SELECIONAR)"]
[null,null,null,null,"Data base do CTEF:"]
[]
[]
[null,null,null,null,"C. ACOMPANHAMENTO DO EMPREENDIMENTO"]
[]
[null,null,null,null,"Dados da obra"]
[null,null,null,null,"Data do Início da Obra:"]
[null,null,null,null,"Data de fechamento do RRE:",{"$f":"TODAY()","v":"2022-03-30"}]
[]
[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":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA  / Rua: Higino João Pio, S/N - Estaleirinho"}]
["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$146,\"K1\",\"AC\")","v":"AC"},3.5000000000000003E-2,null,"-",null,null,{"$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$146,\"\",\"R\")","v":"R"},0.01,null,"-",null,null,{"$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$146,\"\",\"DF\")","v":"DF"},6.1000000000000004E-3,null,"-",null,null,{"$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$146,\"K3\",\"L\")","v":"L"},6.6000000000000003E-2,null,"-",null,null,{"$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$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27)))-1),4))","v":0.2034},null,{"$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$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27+S28)))-1),4))","v":0.2034}]
[{"$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$25","v":"2022-03-30"}]
[{"$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 Borba"}]
[null,null,null,null,null,null,null,null,"F","CREA/CAU:","CREA-SC 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$146,\"K1\",\"AC\")","v":"AC"},2.1999999999999999E-2,null,"-",null,null,{"$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$146,\"K2\",\"SG\")","v":"SG"},4.0000000000000001E-3,null,"-",null,null,{"$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$146,\"\",\"R\")","v":"R"},7.0000000000000001E-3,null,"-",null,null,{"$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$146,\"K3\",\"L\")","v":"L"},0.04,null,"-",null,null,{"$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$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67)))-1),4))","v":0.1545},null,{"$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$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67+S68)))-1),4))","v":0.1545}]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F",{"$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$25","v":"2022-03-30"}]
[null,null,null,null,null,null,null,null,"F","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,"F","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"F","Nome:",{"$f":"Import.RespOrçamento","v":"Rafael Calistro Borba"}]
[null,null,null,null,null,null,null,null,"F","CREA/CAU:","CREA-SC 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$25","v":"2022-03-30"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"Rafael Calistro Borba"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","CREA-SC 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":107,"n_cols":40,"rows_kept":107,"cut":false,"hidden":false,"merged":[[105,14,105,16],[14,14,14,17],[92,16,92,23],[95,14,97,23],[99,14,99,23],[102,14,102,16],[100,14,100,23],[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,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"Orçamento Licitado\",\"Orçamento Base para Licitação\")&\" - \"&import.recurso","v":"Orçamento Base para Licitação - (SELECIONAR)"},null,null,null,null,null,"#PUBLICO"]
[]
["Nmax",null,null,null,null,"BDI 1","BDI 2","BDI 3",0,null,null,null,null,null,"Nº OPERAÇÃO",null,"Nº SICONV","PROPONENTE / TOMADOR","APELIDO DO EMPREENDIMENTO"]
[{"$f":"MAX($C$15:$C$90)","v":3},null,null,null,null,{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$30,BDI!$S$29)","v":0.2034},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$70,BDI!$S$69)","v":0.1545},{"$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"},{"$f":"Import.Apelido","v":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA "},null,null,null,null,null,null,null,null,null,null,null,"Arredondamento"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCALIDADE SINAPI",null,"DATA BASE",{"$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$65536\")","v":"'[Referência 01-2022.xls]Banco'!$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$9))","v":"FLORIANOPOLIS"},null,{"$f":"TEXT(Import.DataBase,\"mm-aa\")&IF(DESONERACAO=\"Sim\",\" (DES.)\",\" (N DES.)\")","v":"01-22 (N DES.)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Rua: Higino João Pio, S/N - Estaleirinho"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"Balneário Camboriú/SC"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(F5,\"0,00%\"))","v":"20,34%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(G5,\"0,00%\"))","v":"15,45%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,TEXT(H5,\"0,00%\"))","v":"0,00%"},"RECURSO","SGL RECURSO",null,null,null,null,"Custo Unitáro",true]
[null,null,null,null,null,{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xls'#Banco.$d$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xls]Banco'!$d$3\")","v":"'[Referência 01-2022.xls]Banco'!$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$90,-1,0),\"DESCRIÇÃO\")+COUNTIF($AC$15:OFFSET($AC$90,-1,0),\"UNIDADE\")+COUNTIF($AC$15:OFFSET($AC$90,-1,0),\"SEM VALOR\")>0,\"NÃO OK\",\"OK\")","v":"OK"},null,"Preço Total",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,null,null,null,null,null,"↓",null,"↓"]
["Nível E","Save Nivel","Nível C","Altura","n1","n2","n3","n4","n5","Czero","Cnível","↓","Nível","Nível Corrigido","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$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$90)-ROW($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$90)-ROW($C14)),0))","v":0},{"$f":"IF(OR($X14>0,$C14=1,$C14=2,$C14=3,$C14=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C14=1)+4*(C14=2)+8*(C14=3)+16*(C14=4)+32*(C14=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C14=0,$L14=\"\"),\"-\",CONCATENATE(E14&\".\",IF(AND($A$5>=2,$C14>=2),F14&\".\",\"\"),IF(AND($A$5>=3,$C14>=3),G14&\".\",\"\"),IF(AND($A$5>=4,$C14>=4),H14&\".\",\"\"),IF($C14=\"S\",I14&\".\",\"\")))","v":"-"},"SINAPI",null,{"$f":"IF($C14=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(Sem Código)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T14)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C14=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH14),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C14=\"S\",VTOTAL1,IF($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":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.2034},null,null,null,null,{"$f":"$X14","v":0},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH14),2)","v":0}]
[0,null,"L",{"$f":"COUNTA(OFFSET(D15,1,0):D$90)","v":74},0,null,null,null,null,null,null,"F",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"Rua: Higino João Pio, S/N - Estaleirinho"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(OFFSET($C15,1,0,ROW(X90)-ROW(X15)-1),\"S\",OFFSET(X15,1,0,ROW(X90)-ROW(X15)-1))","v":1338708.8799999997},null,{"$f":"IF(AND($C15=\"S\",$X15>0),LEFT($Y15,2),\"\")","v":""},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AA90)-ROW(AA15)-1),\"S\",OFFSET(AA15,1,0,ROW(AA90)-ROW(AA15)-1))","v":1338708.8799999997},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AB90)-ROW(AB15)-1),\"S\",OFFSET(AB15,1,0,ROW(AB90)-ROW(AB15)-1))","v":0},null,null,null,null,null,null,null,null,null,null,1338708.8799999997]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$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":74},{"$f":"IF($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$90)-ROW($C16)),0))","v":74},{"$f":"IF(OR($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$90)-ROW($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($C16=\"S\",I16&\".\",\"\")))","v":"1."},"SINAPI",null,"SERVIÇOS INICIAIS",{"$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$11)))","v":1338708.8799999999},"RA",{"$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$3),0)),SomaAgrup)","v":1338708.8799999997},{"$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":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.2034},null,null,null,null,1338708.8799999999,{"$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$24,OFFSET(ORÇAMENTO!E17,-1,0))),OFFSET(E17,-1,0))","v":1},1,0,0,0,{"$f":"IF(OR($C17=\"S\",$C17=0),0,MATCH(0,OFFSET($D17,1,$C17,ROW($C$90)-ROW($C17)),0))","v":73},{"$f":"IF(OR($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$90)-ROW($C17)),0))","v":4},"F","Nível 2","Nível 2","1.1.","SINAPI",null,"SERVIÇOS INICIAIS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T17)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C17=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH17),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},14379.79,"RA","",{"$f":"IF($C17=\"S\",IF($Z17=\"CP\",$X17,IF($Z17=\"RA\",(($X17)*QCI!$AA$3),0)),SomaAgrup)","v":14379.79},0,{"$f":"IF($N17=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C17=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X17<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG17<>\"\",$AG17>0,ORÇAMENTO.CustoUnitario>$AG17),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN17)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C17<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD17,-1,0))+IF($C17<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E17,-1,0)))),\"\")","v":2},{"$f":"IF(AND($C17=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C17<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,14379.79,0]
["S",2,"S",0,{"$f":"IF($C18=1,OFFSET(E18,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E18,-1,0))),OFFSET(E18,-1,0))","v":1},1,0,0,1,{"$f":"IF(OR($C18=\"S\",$C18=0),0,MATCH(0,OFFSET($D18,1,$C18,ROW($C$90)-ROW($C18)),0))","v":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$90)-ROW($C18)),0))","v":0},"F","Serviço","Serviço","1.1.0.1.","Composição","06",{"$f":"IF($C18=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"PLACA DE OBRA EM CHAPA DE AÇO GALVANIZADO (REF. SINAPI-C 74209/14 DE 01/20220)"},"UN   ",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T18)-ROW(T$15),0)","v":3},{"$f":"AG18","v":330.27},"BDI 1",{"$f":"IF($C18=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH18),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":397.45},1192.3499999999999,"RA","RA",{"$f":"IF($C18=\"S\",IF($Z18=\"CP\",$X18,IF($Z18=\"RA\",(($X18)*QCI!$AA$3),0)),SomaAgrup)","v":1192.3499999999999},0,{"$f":"IF($N18=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C18=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X18<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG18<>\"\",$AG18>0,ORÇAMENTO.CustoUnitario>$AG18),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN18)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C18<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD18,-1,0))+IF($C18<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E18,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C18=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 06"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C18<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":7},330.27,0.2034,null,null,null,null,1192.3499999999999,397.45]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C19=\"s\",C19=0),OFFSET(B19,-1,0),C19)","v":2},{"$f":"IF(OFFSET(C19,-1,0)=\"L\",1,IF(OFFSET(C19,-1,0)=1,2,IF(OR(A19=\"s\",A19=0),\"S\",IF(AND(OFFSET(C19,-1,0)=2,A19=4),3,IF(AND(OR(OFFSET(C19,-1,0)=\"s\",OFFSET(C19,-1,0)=0),A19<>\"s\",A19>OFFSET(B19,-1,0)),OFFSET(B19,-1,0),A19)))))","v":"S"},{"$f":"IF(OR(C19=\"S\",C19=0),0,IF(ISERROR(K19),J19,SMALL(J19:K19,1)))","v":0},{"$f":"IF($C19=1,OFFSET(E19,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E19,-1,0))),OFFSET(E19,-1,0))","v":1},{"$f":"IF($C19=1,0,IF($C19=2,OFFSET(F19,-1,0)+1,OFFSET(F19,-1,0)))","v":1},{"$f":"IF(AND($C19<=2,$C19<>0),0,IF($C19=3,OFFSET(G19,-1,0)+1,OFFSET(G19,-1,0)))","v":0},{"$f":"IF(AND($C19<=3,$C19<>0),0,IF($C19=4,OFFSET(H19,-1,0)+1,OFFSET(H19,-1,0)))","v":0},{"$f":"IF(AND($C19<=4,$C19<>0),0,IF(AND($C19=\"S\",$X19>0),OFFSET(I19,-1,0)+1,OFFSET(I19,-1,0)))","v":2},{"$f":"IF(OR($C19=\"S\",$C19=0),0,MATCH(0,OFFSET($D19,1,$C19,ROW($C$90)-ROW($C19)),0))","v":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$90)-ROW($C19)),0))","v":0},{"$f":"IF(OR($X19>0,$C19=1,$C19=2,$C19=3,$C19=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C19=1)+4*(C19=2)+8*(C19=3)+16*(C19=4)+32*(C19=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C19=0,$L19=\"\"),\"-\",CONCATENATE(E19&\".\",IF(AND($A$5>=2,$C19>=2),F19&\".\",\"\"),IF(AND($A$5>=3,$C19>=3),G19&\".\",\"\"),IF(AND($A$5>=4,$C19>=4),H19&\".\",\"\"),IF($C19=\"S\",I19&\".\",\"\")))","v":"1.1.0.2."},"DEINFRA","42522",{"$f":"IF($C19=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"SONDAGEM A PERCUSSAO"},{"$f":"REFERENCIA.Unidade","v":"M"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T19)-ROW(T$15),0)","v":60},63.9,"BDI 1",{"$f":"IF($C19=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH19),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":76.900000000000006},{"$f":"IF($C19=\"S\",VTOTAL1,IF($C19=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4614},"RA",{"$f":"IF(AND($C19=\"S\",$X19>0),IF(ISBLANK($Y19),\"RA\",LEFT($Y19,2)),\"\")","v":"RA"},{"$f":"IF($C19=\"S\",IF($Z19=\"CP\",$X19,IF($Z19=\"RA\",(($X19)*QCI!$AA$3),0)),SomaAgrup)","v":4614},{"$f":"IF($C19=\"S\",IF($Z19=\"OU\",ROUND($X19,2),0),SomaAgrup)","v":0},{"$f":"IF($N19=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C19=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X19<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG19<>\"\",$AG19>0,ORÇAMENTO.CustoUnitario>$AG19),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN19)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C19<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD19,-1,0))+IF($C19<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E19,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C19=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"DEINFRA 42522"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C19<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":12428},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":63.9},{"$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$9)","v":0.2034},null,null,null,null,4614,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH19),2)","v":76.900000000000006}]
[{"$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"},{"$f":"IF(OR(C20=\"s\",C20=0),OFFSET(B20,-1,0),C20)","v":2},{"$f":"IF(OFFSET(C20,-1,0)=\"L\",1,IF(OFFSET(C20,-1,0)=1,2,IF(OR(A20=\"s\",A20=0),\"S\",IF(AND(OFFSET(C20,-1,0)=2,A20=4),3,IF(AND(OR(OFFSET(C20,-1,0)=\"s\",OFFSET(C20,-1,0)=0),A20<>\"s\",A20>OFFSET(B20,-1,0)),OFFSET(B20,-1,0),A20)))))","v":"S"},{"$f":"IF(OR(C20=\"S\",C20=0),0,IF(ISERROR(K20),J20,SMALL(J20:K20,1)))","v":0},{"$f":"IF($C20=1,OFFSET(E20,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E20,-1,0))),OFFSET(E20,-1,0))","v":1},{"$f":"IF($C20=1,0,IF($C20=2,OFFSET(F20,-1,0)+1,OFFSET(F20,-1,0)))","v":1},{"$f":"IF(AND($C20<=2,$C20<>0),0,IF($C20=3,OFFSET(G20,-1,0)+1,OFFSET(G20,-1,0)))","v":0},{"$f":"IF(AND($C20<=3,$C20<>0),0,IF($C20=4,OFFSET(H20,-1,0)+1,OFFSET(H20,-1,0)))","v":0},{"$f":"IF(AND($C20<=4,$C20<>0),0,IF(AND($C20=\"S\",$X20>0),OFFSET(I20,-1,0)+1,OFFSET(I20,-1,0)))","v":3},{"$f":"IF(OR($C20=\"S\",$C20=0),0,MATCH(0,OFFSET($D20,1,$C20,ROW($C$90)-ROW($C20)),0))","v":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$90)-ROW($C20)),0))","v":0},{"$f":"IF(OR($X20>0,$C20=1,$C20=2,$C20=3,$C20=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C20=1)+4*(C20=2)+8*(C20=3)+16*(C20=4)+32*(C20=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C20=0,$L20=\"\"),\"-\",CONCATENATE(E20&\".\",IF(AND($A$5>=2,$C20>=2),F20&\".\",\"\"),IF(AND($A$5>=3,$C20>=3),G20&\".\",\"\"),IF(AND($A$5>=4,$C20>=4),H20&\".\",\"\"),IF($C20=\"S\",I20&\".\",\"\")))","v":"1.1.0.3."},"SINAPI","99059",{"$f":"IF($C20=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"LOCACAO CONVENCIONAL DE OBRA, UTILIZANDO GABARITO DE TÁBUAS CORRIDAS PONTALETADAS A CADA 2,00M -  2 UTILIZAÇÕES. AF_10/2018"},{"$f":"REFERENCIA.Unidade","v":"M"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T20)-ROW(T$15),0)","v":128},55.66,"BDI 1",{"$f":"IF($C20=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH20),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":66.98},{"$f":"IF($C20=\"S\",VTOTAL1,IF($C20=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":8573.44},"RA",{"$f":"IF(AND($C20=\"S\",$X20>0),IF(ISBLANK($Y20),\"RA\",LEFT($Y20,2)),\"\")","v":"RA"},{"$f":"IF($C20=\"S\",IF($Z20=\"CP\",$X20,IF($Z20=\"RA\",(($X20)*QCI!$AA$3),0)),SomaAgrup)","v":8573.44},{"$f":"IF($C20=\"S\",IF($Z20=\"OU\",ROUND($X20,2),0),SomaAgrup)","v":0},{"$f":"IF($N20=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C20=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X20<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG20<>\"\",$AG20>0,ORÇAMENTO.CustoUnitario>$AG20),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN20)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C20<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD20,-1,0))+IF($C20<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E20,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C20=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 99059"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C20<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":6569},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":55.66},{"$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$9)","v":0.2034},null,null,null,null,8573.44,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH20),2)","v":66.98}]
[{"$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},{"$f":"IF(OR(C21=\"s\",C21=0),OFFSET(B21,-1,0),C21)","v":2},{"$f":"IF(OFFSET(C21,-1,0)=\"L\",1,IF(OFFSET(C21,-1,0)=1,2,IF(OR(A21=\"s\",A21=0),\"S\",IF(AND(OFFSET(C21,-1,0)=2,A21=4),3,IF(AND(OR(OFFSET(C21,-1,0)=\"s\",OFFSET(C21,-1,0)=0),A21<>\"s\",A21>OFFSET(B21,-1,0)),OFFSET(B21,-1,0),A21)))))","v":2},{"$f":"IF(OR(C21=\"S\",C21=0),0,IF(ISERROR(K21),J21,SMALL(J21:K21,1)))","v":3},{"$f":"IF($C21=1,OFFSET(E21,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E21,-1,0))),OFFSET(E21,-1,0))","v":1},{"$f":"IF($C21=1,0,IF($C21=2,OFFSET(F21,-1,0)+1,OFFSET(F21,-1,0)))","v":2},{"$f":"IF(AND($C21<=2,$C21<>0),0,IF($C21=3,OFFSET(G21,-1,0)+1,OFFSET(G21,-1,0)))","v":0},{"$f":"IF(AND($C21<=3,$C21<>0),0,IF($C21=4,OFFSET(H21,-1,0)+1,OFFSET(H21,-1,0)))","v":0},{"$f":"IF(AND($C21<=4,$C21<>0),0,IF(AND($C21=\"S\",$X21>0),OFFSET(I21,-1,0)+1,OFFSET(I21,-1,0)))","v":0},{"$f":"IF(OR($C21=\"S\",$C21=0),0,MATCH(0,OFFSET($D21,1,$C21,ROW($C$90)-ROW($C21)),0))","v":69},{"$f":"IF(OR($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$90)-ROW($C21)),0))","v":3},{"$f":"IF(OR($X21>0,$C21=1,$C21=2,$C21=3,$C21=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C21=1)+4*(C21=2)+8*(C21=3)+16*(C21=4)+32*(C21=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$f":"IF(OR($C21=0,$L21=\"\"),\"-\",CONCATENATE(E21&\".\",IF(AND($A$5>=2,$C21>=2),F21&\".\",\"\"),IF(AND($A$5>=3,$C21>=3),G21&\".\",\"\"),IF(AND($A$5>=4,$C21>=4),H21&\".\",\"\"),IF($C21=\"S\",I21&\".\",\"\")))","v":"1.2."},"SINAPI",null,"DEMOLIÇÃO",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T21)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C21=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH21),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C21=\"S\",VTOTAL1,IF($C21=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":893.62},"RA",{"$f":"IF(AND($C21=\"S\",$X21>0),IF(ISBLANK($Y21),\"RA\",LEFT($Y21,2)),\"\")","v":""},{"$f":"IF($C21=\"S\",IF($Z21=\"CP\",$X21,IF($Z21=\"RA\",(($X21)*QCI!$AA$3),0)),SomaAgrup)","v":893.62},{"$f":"IF($C21=\"S\",IF($Z21=\"OU\",ROUND($X21,2),0),SomaAgrup)","v":0},{"$f":"IF($N21=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C21=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X21<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG21<>\"\",$AG21>0,ORÇAMENTO.CustoUnitario>$AG21),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN21)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C21<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD21,-1,0))+IF($C21<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E21,-1,0)))),\"\")","v":3},{"$f":"IF(AND($C21=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C21<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.2034},null,null,null,null,893.62,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH21),2)","v":0}]
[{"$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"},2,"S",0,{"$f":"IF($C22=1,OFFSET(E22,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E22,-1,0))),OFFSET(E22,-1,0))","v":1},2,0,0,1,{"$f":"IF(OR($C22=\"S\",$C22=0),0,MATCH(0,OFFSET($D22,1,$C22,ROW($C$90)-ROW($C22)),0))","v":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$90)-ROW($C22)),0))","v":0},"F","Serviço","Serviço","1.2.0.1.","SINAPI","97629",{"$f":"IF($C22=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"DEMOLIÇÃO DE LAJES, DE FORMA MECANIZADA COM MARTELETE, SEM REAPROVEITAMENTO. AF_12/2017"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T22)-ROW(T$15),0)","v":5.83},120.88,"BDI 1",{"$f":"IF($C22=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH22),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":145.47},{"$f":"IF($C22=\"S\",VTOTAL1,IF($C22=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":848.09},"RA","RA",{"$f":"IF($C22=\"S\",IF($Z22=\"CP\",$X22,IF($Z22=\"RA\",(($X22)*QCI!$AA$3),0)),SomaAgrup)","v":848.09},{"$f":"IF($C22=\"S\",IF($Z22=\"OU\",ROUND($X22,2),0),SomaAgrup)","v":0},{"$f":"IF($N22=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C22=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X22<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG22<>\"\",$AG22>0,ORÇAMENTO.CustoUnitario>$AG22),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN22)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C22<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD22,-1,0))+IF($C22<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E22,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C22=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97629"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C22<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":6531},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":120.88},{"$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$9)","v":0.2034},null,null,null,null,848.09,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH22),2)","v":145.47}]
[{"$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"},2,"S",0,{"$f":"IF($C23=1,OFFSET(E23,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E23,-1,0))),OFFSET(E23,-1,0))","v":1},2,0,0,2,{"$f":"IF(OR($C23=\"S\",$C23=0),0,MATCH(0,OFFSET($D23,1,$C23,ROW($C$90)-ROW($C23)),0))","v":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$90)-ROW($C23)),0))","v":0},"F","Serviço","Serviço","1.2.0.2.","SINAPI","100982",{"$f":"IF($C23=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CARGA, MANOBRA E DESCARGA DE ENTULHO EM CAMINHÃO BASCULANTE 10 M³ - CARGA COM ESCAVADEIRA HIDRÁULICA  (CAÇAMBA DE 0,80 M³ / 111 HP) E DESCARGA LIVRE (UNIDADE: M3). AF_07/2020"},{"$f":"REFERENCIA.Unidade","v":"M3"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T23)-ROW(T$15),0)","v":5.83},6.49,"BDI 1",{"$f":"IF($C23=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH23),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":7.81},{"$f":"IF($C23=\"S\",VTOTAL1,IF($C23=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":45.53},"RA","RA",{"$f":"IF($C23=\"S\",IF($Z23=\"CP\",$X23,IF($Z23=\"RA\",(($X23)*QCI!$AA$3),0)),SomaAgrup)","v":45.53},{"$f":"IF($C23=\"S\",IF($Z23=\"OU\",ROUND($X23,2),0),SomaAgrup)","v":0},{"$f":"IF($N23=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C23=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X23<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG23<>\"\",$AG23>0,ORÇAMENTO.CustoUnitario>$AG23),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN23)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C23<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD23,-1,0))+IF($C23<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E23,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C23=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100982"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C23<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":6651},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":6.49},{"$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$9)","v":0.2034},null,null,null,null,45.53,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH23),2)","v":7.81}]
[2,2,2,4,{"$f":"IF($C24=1,OFFSET(E24,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E24,-1,0))),OFFSET(E24,-1,0))","v":1},3,0,0,0,{"$f":"IF(OR($C24=\"S\",$C24=0),0,MATCH(0,OFFSET($D24,1,$C24,ROW($C$90)-ROW($C24)),0))","v":66},{"$f":"IF(OR($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$90)-ROW($C24)),0))","v":4},"F","Nível 2","Nível 2","1.3.","SINAPI",null,"MOVIMENTAÇÃO DE TERRA","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T24)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C24=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH24),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},2350.56,"RA","",{"$f":"IF($C24=\"S\",IF($Z24=\"CP\",$X24,IF($Z24=\"RA\",(($X24)*QCI!$AA$3),0)),SomaAgrup)","v":2350.56},0,{"$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":4},{"$f":"IF(AND($C24=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(Sem Código)"},0,0.2034,null,null,null,null,2350.56,0]
["S",2,"S",0,{"$f":"IF($C25=1,OFFSET(E25,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E25,-1,0))),OFFSET(E25,-1,0))","v":1},3,0,0,1,{"$f":"IF(OR($C25=\"S\",$C25=0),0,MATCH(0,OFFSET($D25,1,$C25,ROW($C$90)-ROW($C25)),0))","v":0},{"$f":"IF(OR($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$90)-ROW($C25)),0))","v":0},"F","Serviço","Serviço","1.3.0.1.","SINAPI","90082",{"$f":"IF($C25=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ESCAVAÇÃO MECANIZADA DE VALA COM PROF. ATÉ 1,5 M (MÉDIA MONTANTE E JUSANTE/UMA COMPOSIÇÃO POR TRECHO), ESCAVADEIRA (0,8 M3), LARG. DE 1,5 M A 2,5 M, EM SOLO DE 1A CATEGORIA, EM LOCAIS COM ALTO NÍVEL DE INTERFERÊNCIA. AF_02/2021"},"M3",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T25)-ROW(T$15),0)","v":82.45},9.74,"BDI 1",{"$f":"IF($C25=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH25),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":11.72},966.31,"RA","RA",{"$f":"IF($C25=\"S\",IF($Z25=\"CP\",$X25,IF($Z25=\"RA\",(($X25)*QCI!$AA$3),0)),SomaAgrup)","v":966.31},0,{"$f":"IF($N25=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C25=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X25<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG25<>\"\",$AG25>0,ORÇAMENTO.CustoUnitario>$AG25),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN25)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C25<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD25,-1,0))+IF($C25<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E25,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C25=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 90082"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C25<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5315},9.74,0.2034,null,null,null,null,966.31,11.72]
["S",2,"S",0,{"$f":"IF($C26=1,OFFSET(E26,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E26,-1,0))),OFFSET(E26,-1,0))","v":1},3,0,0,2,{"$f":"IF(OR($C26=\"S\",$C26=0),0,MATCH(0,OFFSET($D26,1,$C26,ROW($C$90)-ROW($C26)),0))","v":0},{"$f":"IF(OR($C26=\"S\",$C26=0),0,MATCH(OFFSET($D26,0,$C26)+IF($C26<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E26)),OFFSET($D26,1,$C26,ROW($C$90)-ROW($C26)),0))","v":0},"F","Serviço","Serviço","1.3.0.2.","SINAPI","93382",{"$f":"IF($C26=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"REATERRO MANUAL DE VALAS COM COMPACTAÇÃO MECANIZADA. AF_04/2016"},"M3",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T26)-ROW(T$15),0)","v":26.34},31.06,"BDI 1",{"$f":"IF($C26=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH26),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":37.380000000000003},984.59,"RA","RA",{"$f":"IF($C26=\"S\",IF($Z26=\"CP\",$X26,IF($Z26=\"RA\",(($X26)*QCI!$AA$3),0)),SomaAgrup)","v":984.59},0,{"$f":"IF($N26=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C26=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X26<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG26<>\"\",$AG26>0,ORÇAMENTO.CustoUnitario>$AG26),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN26)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C26<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD26,-1,0))+IF($C26<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E26,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C26=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 93382"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C26<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5436},31.06,0.2034,null,null,null,null,984.59,37.380000000000003]
["S",2,"S",0,{"$f":"IF($C27=1,OFFSET(E27,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E27,-1,0))),OFFSET(E27,-1,0))","v":1},3,0,0,3,{"$f":"IF(OR($C27=\"S\",$C27=0),0,MATCH(0,OFFSET($D27,1,$C27,ROW($C$90)-ROW($C27)),0))","v":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$90)-ROW($C27)),0))","v":0},"F","Serviço","Serviço","1.3.0.3.","SINAPI","96624","LASTRO COM MATERIAL GRANULAR, ESPESSURA DE *10 CM*","M3",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T27)-ROW(T$15),0)","v":2.59},128.22999999999999,"BDI 1",{"$f":"IF($C27=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH27),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":154.31},399.66,"RA","RA",{"$f":"IF($C27=\"S\",IF($Z27=\"CP\",$X27,IF($Z27=\"RA\",(($X27)*QCI!$AA$3),0)),SomaAgrup)","v":399.66},0,{"$f":"IF($N27=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C27=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X27<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG27<>\"\",$AG27>0,ORÇAMENTO.CustoUnitario>$AG27),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN27)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C27<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD27,-1,0))+IF($C27<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E27,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C27=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96624"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C27<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2163},128.22999999999999,0.2034,null,null,null,null,399.66,154.31]
[2,2,2,12,{"$f":"IF($C28=1,OFFSET(E28,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E28,-1,0))),OFFSET(E28,-1,0))","v":1},4,0,0,0,{"$f":"IF(OR($C28=\"S\",$C28=0),0,MATCH(0,OFFSET($D28,1,$C28,ROW($C$90)-ROW($C28)),0))","v":62},{"$f":"IF(OR($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$90)-ROW($C28)),0))","v":12},"F","Nível 2","Nível 2","1.4.","SINAPI",null,"INFRAESTRUTURA","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T28)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C28=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH28),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},83660.490000000005,"RA","",{"$f":"IF($C28=\"S\",IF($Z28=\"CP\",$X28,IF($Z28=\"RA\",(($X28)*QCI!$AA$3),0)),SomaAgrup)","v":83660.490000000005},0,{"$f":"IF($N28=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C28=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X28<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG28<>\"\",$AG28>0,ORÇAMENTO.CustoUnitario>$AG28),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN28)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C28<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD28,-1,0))+IF($C28<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E28,-1,0)))),\"\")","v":5},{"$f":"IF(AND($C28=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C28<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,83660.490000000005,0]
[3,3,3,6,{"$f":"IF($C29=1,OFFSET(E29,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E29,-1,0))),OFFSET(E29,-1,0))","v":1},4,1,0,0,{"$f":"IF(OR($C29=\"S\",$C29=0),0,MATCH(0,OFFSET($D29,1,$C29,ROW($C$90)-ROW($C29)),0))","v":11},{"$f":"IF(OR($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$90)-ROW($C29)),0))","v":6},"F","Nível 3","Nível 3","1.4.1.","SINAPI",null,"Sapatas e pilaretes ","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T29)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C29=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH29),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},54488.12,"RA","",{"$f":"IF($C29=\"S\",IF($Z29=\"CP\",$X29,IF($Z29=\"RA\",(($X29)*QCI!$AA$3),0)),SomaAgrup)","v":54488.12},0,{"$f":"IF($N29=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C29=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X29<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG29<>\"\",$AG29>0,ORÇAMENTO.CustoUnitario>$AG29),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN29)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C29<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD29,-1,0))+IF($C29<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E29,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C29=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C29<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,54488.12,0]
["S",3,"S",0,{"$f":"IF($C30=1,OFFSET(E30,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E30,-1,0))),OFFSET(E30,-1,0))","v":1},4,1,0,1,{"$f":"IF(OR($C30=\"S\",$C30=0),0,MATCH(0,OFFSET($D30,1,$C30,ROW($C$90)-ROW($C30)),0))","v":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$90)-ROW($C30)),0))","v":0},"F","Serviço","Serviço","1.4.1.1.","Composição","09",{"$f":"IF($C30=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE SAPATAS, FCK 25 MPA, COM USO DE JERICA \u0096 LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_06/2017 (REF SINAPI-C 96556)"},"M3",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T30)-ROW(T$15),0)","v":19.399999999999999},553.72,"BDI 1",{"$f":"IF($C30=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH30),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":666.35},12927.19,"RA","RA",{"$f":"IF($C30=\"S\",IF($Z30=\"CP\",$X30,IF($Z30=\"RA\",(($X30)*QCI!$AA$3),0)),SomaAgrup)","v":12927.19},0,{"$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":"Composição 09"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":10},553.72,0.2034,null,null,null,null,12927.19,666.35]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},3,"S",0,{"$f":"IF($C31=1,OFFSET(E31,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E31,-1,0))),OFFSET(E31,-1,0))","v":1},4,1,0,2,{"$f":"IF(OR($C31=\"S\",$C31=0),0,MATCH(0,OFFSET($D31,1,$C31,ROW($C$90)-ROW($C31)),0))","v":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$90)-ROW($C31)),0))","v":0},"F","Serviço","Serviço","1.4.1.2.","SINAPI","96545",{"$f":"IF($C31=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 8 MM - MONTAGEM. AF_06/2017"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T31)-ROW(T$15),0)","v":160.4},17.920000000000002,"BDI 1",{"$f":"IF($C31=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH31),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":21.56},3458.22,"RA","RA",{"$f":"IF($C31=\"S\",IF($Z31=\"CP\",$X31,IF($Z31=\"RA\",(($X31)*QCI!$AA$3),0)),SomaAgrup)","v":3458.22},0,{"$f":"IF($N31=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C31=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X31<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG31<>\"\",$AG31>0,ORÇAMENTO.CustoUnitario>$AG31),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN31)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C31<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD31,-1,0))+IF($C31<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E31,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C31=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96545"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C31<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2504},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":17.920000000000002},0.2034,null,null,null,null,3458.22,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH31),2)","v":21.56}]
["S",3,"S",0,{"$f":"IF($C32=1,OFFSET(E32,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E32,-1,0))),OFFSET(E32,-1,0))","v":1},4,1,0,3,{"$f":"IF(OR($C32=\"S\",$C32=0),0,MATCH(0,OFFSET($D32,1,$C32,ROW($C$90)-ROW($C32)),0))","v":0},{"$f":"IF(OR($C32=\"S\",$C32=0),0,MATCH(OFFSET($D32,0,$C32)+IF($C32<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E32)),OFFSET($D32,1,$C32,ROW($C$90)-ROW($C32)),0))","v":0},"F","Serviço","Serviço","1.4.1.3.","SINAPI","96546",{"$f":"IF($C32=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 10 MM - MONTAGEM. AF_06/2017"},"KG",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T32)-ROW(T$15),0)","v":636.4},{"$f":"AG32","v":15.96},"BDI 1",{"$f":"IF($C32=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH32),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":19.21},12225.24,"RA","RA",{"$f":"IF($C32=\"S\",IF($Z32=\"CP\",$X32,IF($Z32=\"RA\",(($X32)*QCI!$AA$3),0)),SomaAgrup)","v":12225.24},0,{"$f":"IF($N32=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C32=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X32<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG32<>\"\",$AG32>0,ORÇAMENTO.CustoUnitario>$AG32),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN32)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C32<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD32,-1,0))+IF($C32<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E32,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C32=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96546"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C32<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2505},15.96,0.2034,null,null,null,null,12225.24,19.21]
["S",3,"S",0,{"$f":"IF($C33=1,OFFSET(E33,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E33,-1,0))),OFFSET(E33,-1,0))","v":1},4,1,0,4,{"$f":"IF(OR($C33=\"S\",$C33=0),0,MATCH(0,OFFSET($D33,1,$C33,ROW($C$90)-ROW($C33)),0))","v":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$90)-ROW($C33)),0))","v":0},"F","Serviço","Serviço","1.4.1.4.","SINAPI","96543",{"$f":"IF($C33=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME E SAPATA UTILIZANDO AÇO CA-60 DE 5 MM - MONTAGEM. AF_06/2017"},"KG",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T33)-ROW(T$15),0)","v":345.9},20.61,"BDI 1",{"$f":"IF($C33=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH33),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":24.8},8578.32,"RA","RA",{"$f":"IF($C33=\"S\",IF($Z33=\"CP\",$X33,IF($Z33=\"RA\",(($X33)*QCI!$AA$3),0)),SomaAgrup)","v":8578.32},0,{"$f":"IF($N33=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C33=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X33<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG33<>\"\",$AG33>0,ORÇAMENTO.CustoUnitario>$AG33),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN33)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C33<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD33,-1,0))+IF($C33<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E33,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C33=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96543"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C33<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE33,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE33,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2304},20.61,0.2034,null,null,null,null,8578.32,24.8]
["S",3,"S",0,{"$f":"IF($C34=1,OFFSET(E34,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E34,-1,0))),OFFSET(E34,-1,0))","v":1},4,1,0,5,{"$f":"IF(OR($C34=\"S\",$C34=0),0,MATCH(0,OFFSET($D34,1,$C34,ROW($C$90)-ROW($C34)),0))","v":0},{"$f":"IF(OR($C34=\"S\",$C34=0),0,MATCH(OFFSET($D34,0,$C34)+IF($C34<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E34)),OFFSET($D34,1,$C34,ROW($C$90)-ROW($C34)),0))","v":0},"F","Serviço","Serviço","1.4.1.5.","Composição","08",{"$f":"IF($C34=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"FABRICAÇÃO, MONTAGEM E DESMONTAGEM DE FÔRMA PARA SAPATA, EM MADEIRA SERRADA, E=25 MM, 1 UTILIZAÇÃO. AF_06/2017 (REF SINAPI-C 96529)"},"M2",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T34)-ROW(T$15),0)","v":93.6},153.58000000000001,"BDI 1",{"$f":"IF($C34=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH34),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":184.82},17299.150000000001,"RA","RA",{"$f":"IF($C34=\"S\",IF($Z34=\"CP\",$X34,IF($Z34=\"RA\",(($X34)*QCI!$AA$3),0)),SomaAgrup)","v":17299.150000000001},0,{"$f":"IF($N34=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C34=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X34<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG34<>\"\",$AG34>0,ORÇAMENTO.CustoUnitario>$AG34),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN34)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C34<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD34,-1,0))+IF($C34<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E34,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C34=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 08"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C34<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":9},153.58000000000001,0.2034,null,null,null,null,17299.150000000001,184.82]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":3},3,3,5,{"$f":"IF($C35=1,OFFSET(E35,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E35,-1,0))),OFFSET(E35,-1,0))","v":1},4,2,0,0,{"$f":"IF(OR($C35=\"S\",$C35=0),0,MATCH(0,OFFSET($D35,1,$C35,ROW($C$90)-ROW($C35)),0))","v":5},{"$f":"IF(OR($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$90)-ROW($C35)),0))","v":{"$error":"#N/A"}},"F","Nível 3","Nível 3","1.4.2.","SINAPI",null,"Vigas de baldrame em concreto armado",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T35)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C35=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH35),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},29172.37,"RA","",{"$f":"IF($C35=\"S\",IF($Z35=\"CP\",$X35,IF($Z35=\"RA\",(($X35)*QCI!$AA$3),0)),SomaAgrup)","v":29172.370000000003},0,{"$f":"IF($N35=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C35=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X35<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG35<>\"\",$AG35>0,ORÇAMENTO.CustoUnitario>$AG35),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN35)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C35<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD35,-1,0))+IF($C35<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E35,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C35=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C35<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2034,null,null,null,null,29172.37,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH35),2)","v":0}]
["S",3,"S",0,{"$f":"IF($C36=1,OFFSET(E36,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E36,-1,0))),OFFSET(E36,-1,0))","v":1},4,2,0,1,{"$f":"IF(OR($C36=\"S\",$C36=0),0,MATCH(0,OFFSET($D36,1,$C36,ROW($C$90)-ROW($C36)),0))","v":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$90)-ROW($C36)),0))","v":0},"F","Serviço","Serviço","1.4.2.1.","Composição","04",{"$f":"IF($C36=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETAGEM DE BLOCOS DE COROAMENTO E VIGAS BALDRAME, FCK 25 MPA, COM USO DE JERICA – LANÇAMENTO, ADENSAMENTO E ACABAMENTO"},"M3",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T36)-ROW(T$15),0)","v":12.7},550.52,"BDI 1",{"$f":"IF($C36=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH36),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":662.5},8413.75,"RA","RA",{"$f":"IF($C36=\"S\",IF($Z36=\"CP\",$X36,IF($Z36=\"RA\",(($X36)*QCI!$AA$3),0)),SomaAgrup)","v":8413.75},0,{"$f":"IF($N36=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C36=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X36<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG36<>\"\",$AG36>0,ORÇAMENTO.CustoUnitario>$AG36),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN36)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C36<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD36,-1,0))+IF($C36<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E36,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C36=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 04"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C36<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5},550.52,0.2034,null,null,null,null,8413.75,662.5]
["S",3,"S",0,{"$f":"IF($C37=1,OFFSET(E37,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E37,-1,0))),OFFSET(E37,-1,0))","v":1},4,2,0,2,{"$f":"IF(OR($C37=\"S\",$C37=0),0,MATCH(0,OFFSET($D37,1,$C37,ROW($C$90)-ROW($C37)),0))","v":0},{"$f":"IF(OR($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$90)-ROW($C37)),0))","v":0},"F","Serviço","Serviço","1.4.2.2.","SINAPI","92775",{"$f":"IF($C37=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE UMA ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO EM UMA EDIFICAÇÃO TÉRREA OU SOBRADO UTILIZANDO AÇO CA-60 DE 5,0 MM - MONTAGEM. AF_12/2015"},"KG",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T37)-ROW(T$15),0)","v":129.1},20.78,"BDI 1",{"$f":"IF($C37=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH37),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":25.01},3228.79,"RA","RA",{"$f":"IF($C37=\"S\",IF($Z37=\"CP\",$X37,IF($Z37=\"RA\",(($X37)*QCI!$AA$3),0)),SomaAgrup)","v":3228.79},0,{"$f":"IF($N37=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C37=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X37<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG37<>\"\",$AG37>0,ORÇAMENTO.CustoUnitario>$AG37),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN37)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C37<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD37,-1,0))+IF($C37<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E37,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C37=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92775"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C37<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2429},20.78,0.2034,null,null,null,null,3228.79,25.01]
["S",3,"S",0,{"$f":"IF($C38=1,OFFSET(E38,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E38,-1,0))),OFFSET(E38,-1,0))","v":1},4,2,0,3,{"$f":"IF(OR($C38=\"S\",$C38=0),0,MATCH(0,OFFSET($D38,1,$C38,ROW($C$90)-ROW($C38)),0))","v":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$90)-ROW($C38)),0))","v":0},"F","Serviço","Serviço","1.4.2.3.","SINAPI","92778",{"$f":"IF($C38=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ARMAÇÃO DE PILAR OU VIGA DE UMA ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO EM UMA EDIFICAÇÃO TÉRREA OU SOBRADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_12/2015"},"KG",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T38)-ROW(T$15),0)","v":343.2},{"$f":"AG38","v":15.88},"BDI 1",{"$f":"IF($C38=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH38),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":19.11},6558.55,"RA","RA",{"$f":"IF($C38=\"S\",IF($Z38=\"CP\",$X38,IF($Z38=\"RA\",(($X38)*QCI!$AA$3),0)),SomaAgrup)","v":6558.55},0,{"$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":"SINAPI 92778"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":2432},15.88,0.2034,null,null,null,null,6558.55,19.11]
["S",3,"S",0,{"$f":"IF($C39=1,OFFSET(E39,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E39,-1,0))),OFFSET(E39,-1,0))","v":1},4,2,0,4,{"$f":"IF(OR($C39=\"S\",$C39=0),0,MATCH(0,OFFSET($D39,1,$C39,ROW($C$90)-ROW($C39)),0))","v":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$90)-ROW($C39)),0))","v":0},"F","Serviço","Serviço","1.4.2.4.","Composição","01",{"$f":"IF($C39=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"FABRICAÇÃO, MONTAGEM E DESMONTAGEM DE FÔRMA P/ VIGA BALDRAME, EM MADEIRA SERRADA E=25MM (REF SINAPI -C 96536)"},"M2",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T39)-ROW(T$15),0)","v":152.4},59.82,"BDI 1",{"$f":"IF($C39=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH39),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":71.989999999999995},10971.28,"RA","RA",{"$f":"IF($C39=\"S\",IF($Z39=\"CP\",$X39,IF($Z39=\"RA\",(($X39)*QCI!$AA$3),0)),SomaAgrup)","v":10971.28},0,{"$f":"IF($N39=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C39=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X39<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG39<>\"\",$AG39>0,ORÇAMENTO.CustoUnitario>$AG39),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN39)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C39<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD39,-1,0))+IF($C39<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E39,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C39=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 01"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C39<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE39,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE39,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":3},59.82,0.2034,null,null,null,null,10971.28,71.989999999999995]
[2,2,2,4,{"$f":"IF($C40=1,OFFSET(E40,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E40,-1,0))),OFFSET(E40,-1,0))","v":1},5,0,0,0,{"$f":"IF(OR($C40=\"S\",$C40=0),0,MATCH(0,OFFSET($D40,1,$C40,ROW($C$90)-ROW($C40)),0))","v":50},{"$f":"IF(OR($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$90)-ROW($C40)),0))","v":4},"F","Nível 2","Nível 2","1.5.","SINAPI",null,"SUPERESTRUTURA","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T40)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C40=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH40),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},701799.01,"RA","",{"$f":"IF($C40=\"S\",IF($Z40=\"CP\",$X40,IF($Z40=\"RA\",(($X40)*QCI!$AA$3),0)),SomaAgrup)","v":701799.01},0,{"$f":"IF($N40=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C40=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X40<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG40<>\"\",$AG40>0,ORÇAMENTO.CustoUnitario>$AG40),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN40)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C40<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD40,-1,0))+IF($C40<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E40,-1,0)))),\"\")","v":6},{"$f":"IF(AND($C40=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C40<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE40,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE40,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,701799.01,0]
["S",2,"S",0,{"$f":"IF($C41=1,OFFSET(E41,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E41,-1,0))),OFFSET(E41,-1,0))","v":1},5,0,0,1,{"$f":"IF(OR($C41=\"S\",$C41=0),0,MATCH(0,OFFSET($D41,1,$C41,ROW($C$90)-ROW($C41)),0))","v":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$90)-ROW($C41)),0))","v":0},"F","Serviço","Serviço","1.5.0.1.","SINAPI","100765",{"$f":"IF($C41=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"PILAR METÁLICO PERFIL LAMINADO/SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},"KG",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T41)-ROW(T$15),0)","v":7071.74},17.95,"BDI 1",{"$f":"IF($C41=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH41),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":21.6},152749.57999999999,"RA","RA",{"$f":"IF($C41=\"S\",IF($Z41=\"CP\",$X41,IF($Z41=\"RA\",(($X41)*QCI!$AA$3),0)),SomaAgrup)","v":152749.57999999999},0,{"$f":"IF($N41=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C41=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X41<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG41<>\"\",$AG41>0,ORÇAMENTO.CustoUnitario>$AG41),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN41)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C41<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD41,-1,0))+IF($C41<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E41,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C41=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100765"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C41<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE41,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE41,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2671},17.95,0.2034,null,null,null,null,152749.57999999999,21.6]
["S",2,"S",0,{"$f":"IF($C42=1,OFFSET(E42,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E42,-1,0))),OFFSET(E42,-1,0))","v":1},5,0,0,2,{"$f":"IF(OR($C42=\"S\",$C42=0),0,MATCH(0,OFFSET($D42,1,$C42,ROW($C$90)-ROW($C42)),0))","v":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$90)-ROW($C42)),0))","v":0},"F","Serviço","Serviço","1.5.0.2.","SINAPI","100763",{"$f":"IF($C42=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"VIGA METÁLICA EM PERFIL LAMINADO OU SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},"KG",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T42)-ROW(T$15),0)","v":18322.91},18.2,"BDI 1",{"$f":"IF($C42=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH42),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":21.9},401271.73,"RA","RA",{"$f":"IF($C42=\"S\",IF($Z42=\"CP\",$X42,IF($Z42=\"RA\",(($X42)*QCI!$AA$3),0)),SomaAgrup)","v":401271.73},0,{"$f":"IF($N42=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C42=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X42<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG42<>\"\",$AG42>0,ORÇAMENTO.CustoUnitario>$AG42),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN42)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C42<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD42,-1,0))+IF($C42<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E42,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C42=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100763"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C42<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE42,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE42,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2669},18.2,0.2034,null,null,null,null,401271.73,21.9]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},2,"S",0,{"$f":"IF($C43=1,OFFSET(E43,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E43,-1,0))),OFFSET(E43,-1,0))","v":1},5,0,0,3,{"$f":"IF(OR($C43=\"S\",$C43=0),0,MATCH(0,OFFSET($D43,1,$C43,ROW($C$90)-ROW($C43)),0))","v":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$90)-ROW($C43)),0))","v":0},"F","Serviço","Serviço","1.5.0.3.","SINAPI","100767",{"$f":"IF($C43=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONTRAVENTAMENTO COM CANTONEIRAS DE AÇO, ABAS IGUAIS, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO TALHA MANUAL, PARA EDIFÍCIOS DE ATÉ 2 PAVIMENTOS - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},{"$f":"REFERENCIA.Unidade","v":"KG"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T43)-ROW(T$15),0)","v":6841.56},17.95,"BDI 1",{"$f":"IF($C43=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH43),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":21.6},147777.70000000001,"RA","RA",{"$f":"IF($C43=\"S\",IF($Z43=\"CP\",$X43,IF($Z43=\"RA\",(($X43)*QCI!$AA$3),0)),SomaAgrup)","v":147777.70000000001},0,{"$f":"IF($N43=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C43=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X43<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG43<>\"\",$AG43>0,ORÇAMENTO.CustoUnitario>$AG43),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN43)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C43<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD43,-1,0))+IF($C43<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E43,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C43=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100767"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C43<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE43,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE43,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2673},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":17.95},0.2034,null,null,null,null,147777.70000000001,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH43),2)","v":21.6}]
[2,2,2,2,{"$f":"IF($C44=1,OFFSET(E44,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E44,-1,0))),OFFSET(E44,-1,0))","v":1},6,0,0,0,{"$f":"IF(OR($C44=\"S\",$C44=0),0,MATCH(0,OFFSET($D44,1,$C44,ROW($C$90)-ROW($C44)),0))","v":46},{"$f":"IF(OR($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$90)-ROW($C44)),0))","v":2},"F","Nível 2","Nível 2","1.6.","SINAPI",null,"IMPERMEABILIZAÇÃO ",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T44)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C44=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH44),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},687.24,"RA","",{"$f":"IF($C44=\"S\",IF($Z44=\"CP\",$X44,IF($Z44=\"RA\",(($X44)*QCI!$AA$3),0)),SomaAgrup)","v":687.24},0,{"$f":"IF($N44=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C44=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X44<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG44<>\"\",$AG44>0,ORÇAMENTO.CustoUnitario>$AG44),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN44)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C44<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD44,-1,0))+IF($C44<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E44,-1,0)))),\"\")","v":7},{"$f":"IF(AND($C44=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C44<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE44,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE44,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2034,null,null,null,null,687.24,0]
["S",2,"S",0,{"$f":"IF($C45=1,OFFSET(E45,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E45,-1,0))),OFFSET(E45,-1,0))","v":1},6,0,0,1,{"$f":"IF(OR($C45=\"S\",$C45=0),0,MATCH(0,OFFSET($D45,1,$C45,ROW($C$90)-ROW($C45)),0))","v":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$90)-ROW($C45)),0))","v":0},"F","Serviço","Serviço","1.6.0.1.","SINAPI","98557",{"$f":"IF($C45=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"IMPERMEABILIZAÇÃO DE SUPERFÍCIE COM EMULSÃO ASFÁLTICA, 2 DEMÃOS AF_06/2018"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T45)-ROW(T$15),0)","v":14.84},38.479999999999997,"BDI 1",{"$f":"IF($C45=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH45),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":46.31},687.24,"RA","RA",{"$f":"IF($C45=\"S\",IF($Z45=\"CP\",$X45,IF($Z45=\"RA\",(($X45)*QCI!$AA$3),0)),SomaAgrup)","v":687.24},0,{"$f":"IF($N45=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C45=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X45<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG45<>\"\",$AG45>0,ORÇAMENTO.CustoUnitario>$AG45),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN45)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C45<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD45,-1,0))+IF($C45<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E45,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C45=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 98557"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C45<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE45,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE45,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2696},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":38.479999999999997},0.2034,null,null,null,null,687.24,46.31]
[2,2,2,2,{"$f":"IF($C46=1,OFFSET(E46,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E46,-1,0))),OFFSET(E46,-1,0))","v":1},7,0,0,0,{"$f":"IF(OR($C46=\"S\",$C46=0),0,MATCH(0,OFFSET($D46,1,$C46,ROW($C$90)-ROW($C46)),0))","v":44},{"$f":"IF(OR($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$90)-ROW($C46)),0))","v":2},"F","Nível 2","Nível 2","1.7.","SINAPI",null,"PAREDES ",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T46)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C46=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH46),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},365.54,"RA","",{"$f":"IF($C46=\"S\",IF($Z46=\"CP\",$X46,IF($Z46=\"RA\",(($X46)*QCI!$AA$3),0)),SomaAgrup)","v":365.54},0,{"$f":"IF($N46=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C46=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X46<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG46<>\"\",$AG46>0,ORÇAMENTO.CustoUnitario>$AG46),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN46)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C46<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD46,-1,0))+IF($C46<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E46,-1,0)))),\"\")","v":8},{"$f":"IF(AND($C46=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C46<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE46,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE46,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2034,null,null,null,null,365.54,0]
["S",2,"S",0,{"$f":"IF($C47=1,OFFSET(E47,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E47,-1,0))),OFFSET(E47,-1,0))","v":1},7,0,0,1,{"$f":"IF(OR($C47=\"S\",$C47=0),0,MATCH(0,OFFSET($D47,1,$C47,ROW($C$90)-ROW($C47)),0))","v":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$90)-ROW($C47)),0))","v":0},"F","Serviço","Serviço","1.7.0.1.","SINAPI","103330",{"$f":"IF($C47=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ALVENARIA DE VEDAÇÃO DE BLOCOS CERÂMICOS FURADOS NA HORIZONTAL DE 11,5X19X19 CM (ESPESSURA 11,5 CM) E ARGAMASSA DE ASSENTAMENTO COM PREPARO EM BETONEIRA. AF_12/2021"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T47)-ROW(T$15),0)","v":3.2},94.92,"BDI 1",{"$f":"IF($C47=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH47),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":114.23},365.54,"RA","RA",{"$f":"IF($C47=\"S\",IF($Z47=\"CP\",$X47,IF($Z47=\"RA\",(($X47)*QCI!$AA$3),0)),SomaAgrup)","v":365.54},0,{"$f":"IF($N47=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C47=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X47<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG47<>\"\",$AG47>0,ORÇAMENTO.CustoUnitario>$AG47),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN47)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C47<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD47,-1,0))+IF($C47<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E47,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C47=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 103330"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C47<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE47,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE47,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5462},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":94.92},0.2034,null,null,null,null,365.54,114.23]
[2,2,2,3,{"$f":"IF($C48=1,OFFSET(E48,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E48,-1,0))),OFFSET(E48,-1,0))","v":1},8,0,0,0,{"$f":"IF(OR($C48=\"S\",$C48=0),0,MATCH(0,OFFSET($D48,1,$C48,ROW($C$90)-ROW($C48)),0))","v":42},{"$f":"IF(OR($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$90)-ROW($C48)),0))","v":3},"F","Nível 2","Nível 2","1.8.","SINAPI",null,"REVESTIMENTOS",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T48)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C48=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH48),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},176.06,"RA","",{"$f":"IF($C48=\"S\",IF($Z48=\"CP\",$X48,IF($Z48=\"RA\",(($X48)*QCI!$AA$3),0)),SomaAgrup)","v":176.06},0,{"$f":"IF($N48=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C48=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X48<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG48<>\"\",$AG48>0,ORÇAMENTO.CustoUnitario>$AG48),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN48)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C48<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD48,-1,0))+IF($C48<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E48,-1,0)))),\"\")","v":9},{"$f":"IF(AND($C48=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C48<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE48,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE48,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2034,null,null,null,null,176.06,0]
["S",2,"S",0,{"$f":"IF($C49=1,OFFSET(E49,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E49,-1,0))),OFFSET(E49,-1,0))","v":1},8,0,0,1,{"$f":"IF(OR($C49=\"S\",$C49=0),0,MATCH(0,OFFSET($D49,1,$C49,ROW($C$90)-ROW($C49)),0))","v":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$90)-ROW($C49)),0))","v":0},"F","Serviço","Serviço","1.8.0.1.","SINAPI","87879",{"$f":"IF($C49=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CHAPISCO APLICADO EM ALVENARIAS E ESTRUTURAS DE CONCRETO INTERNAS, COM COLHER DE PEDREIRO.  ARGAMASSA TRAÇO 1:3 COM PREPARO EM BETONEIRA 400L. AF_06/2014"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T49)-ROW(T$15),0)","v":7.18},3.96,"BDI 1",{"$f":"IF($C49=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH49),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":4.7699999999999996},34.25,"RA","RA",{"$f":"IF($C49=\"S\",IF($Z49=\"CP\",$X49,IF($Z49=\"RA\",(($X49)*QCI!$AA$3),0)),SomaAgrup)","v":34.25},0,{"$f":"IF($N49=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C49=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X49<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG49<>\"\",$AG49>0,ORÇAMENTO.CustoUnitario>$AG49),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN49)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C49<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD49,-1,0))+IF($C49<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E49,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C49=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 87879"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C49<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE49,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE49,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":6020},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":3.96},0.2034,null,null,null,null,34.25,4.7699999999999996]
["S",2,"S",0,{"$f":"IF($C50=1,OFFSET(E50,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E50,-1,0))),OFFSET(E50,-1,0))","v":1},8,0,0,2,{"$f":"IF(OR($C50=\"S\",$C50=0),0,MATCH(0,OFFSET($D50,1,$C50,ROW($C$90)-ROW($C50)),0))","v":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$90)-ROW($C50)),0))","v":0},"F","Serviço","Serviço","1.8.0.2.","SINAPI","87553",{"$f":"IF($C50=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"EMBOÇO, PARA RECEBIMENTO DE CERÂMICA, EM ARGAMASSA TRAÇO 1:2:8, PREPARO MECÂNICO COM BETONEIRA 400L, APLICADO MANUALMENTE EM FACES INTERNAS DE PAREDES, PARA AMBIENTE COM ÁREA MAIOR QUE 10M2, ESPESSURA DE 10MM, COM EXECUÇÃO DE TALISCAS. AF_06/2014"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T50)-ROW(T$15),0)","v":7.18},16.41,"BDI 1",{"$f":"IF($C50=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH50),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":19.75},141.81,"RA","RA",{"$f":"IF($C50=\"S\",IF($Z50=\"CP\",$X50,IF($Z50=\"RA\",(($X50)*QCI!$AA$3),0)),SomaAgrup)","v":141.81},0,{"$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 87553"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":6094},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":16.41},0.2034,null,null,null,null,141.81,19.75]
[2,2,2,2,{"$f":"IF($C51=1,OFFSET(E51,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E51,-1,0))),OFFSET(E51,-1,0))","v":1},9,0,0,0,{"$f":"IF(OR($C51=\"S\",$C51=0),0,MATCH(0,OFFSET($D51,1,$C51,ROW($C$90)-ROW($C51)),0))","v":39},{"$f":"IF(OR($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$90)-ROW($C51)),0))","v":2},"F","Nível 2","Nível 2","1.9.","SINAPI",null,"PAVIMENTAÇÃO",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T51)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C51=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH51),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},29864,"RA","",{"$f":"IF($C51=\"S\",IF($Z51=\"CP\",$X51,IF($Z51=\"RA\",(($X51)*QCI!$AA$3),0)),SomaAgrup)","v":29864},0,{"$f":"IF($N51=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C51=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X51<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG51<>\"\",$AG51>0,ORÇAMENTO.CustoUnitario>$AG51),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN51)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C51<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD51,-1,0))+IF($C51<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E51,-1,0)))),\"\")","v":10},{"$f":"IF(AND($C51=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C51<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE51,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE51,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2034,null,null,null,null,29864,0]
["S",2,"S",0,{"$f":"IF($C52=1,OFFSET(E52,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E52,-1,0))),OFFSET(E52,-1,0))","v":1},9,0,0,1,{"$f":"IF(OR($C52=\"S\",$C52=0),0,MATCH(0,OFFSET($D52,1,$C52,ROW($C$90)-ROW($C52)),0))","v":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$90)-ROW($C52)),0))","v":0},"F","Serviço","Serviço","1.9.0.1.","SINAPI","88478",{"$f":"IF($C52=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CONTRAPISO COM ARGAMASSA AUTONIVELANTE, APLICADO SOBRE LAJE, ADERIDO, ESPESSURA 4CM. AF_07/2021"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T52)-ROW(T$15),0)","v":800},31.02,"BDI 1",{"$f":"IF($C52=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH52),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":37.33},29864,"RA","RA",{"$f":"IF($C52=\"S\",IF($Z52=\"CP\",$X52,IF($Z52=\"RA\",(($X52)*QCI!$AA$3),0)),SomaAgrup)","v":29864},0,{"$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 88478"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":5994},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":31.02},0.2034,null,null,null,null,29864,37.33]
[{"$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},{"$f":"IF(OR(C53=\"s\",C53=0),OFFSET(B53,-1,0),C53)","v":2},{"$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":2},{"$f":"IF(OR(C53=\"S\",C53=0),0,IF(ISERROR(K53),J53,SMALL(J53:K53,1)))","v":6},{"$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":10},{"$f":"IF(AND($C53<=2,$C53<>0),0,IF($C53=3,OFFSET(G53,-1,0)+1,OFFSET(G53,-1,0)))","v":0},{"$f":"IF(AND($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\",$X53>0),OFFSET(I53,-1,0)+1,OFFSET(I53,-1,0)))","v":0},{"$f":"IF(OR($C53=\"S\",$C53=0),0,MATCH(0,OFFSET($D53,1,$C53,ROW($C$90)-ROW($C53)),0))","v":37},{"$f":"IF(OR($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$90)-ROW($C53)),0))","v":6},{"$f":"IF(OR($X53>0,$C53=1,$C53=2,$C53=3,$C53=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C53=1)+4*(C53=2)+8*(C53=3)+16*(C53=4)+32*(C53=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$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($C53=\"S\",I53&\".\",\"\")))","v":"1.10."},"SINAPI",null,"COBERTURA",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T53)-ROW(T$15),0)","v":0},0,"BDI 1",{"$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$11)))","v":408117.14},"RA",{"$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$3),0)),SomaAgrup)","v":408117.14},{"$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":11},{"$f":"IF(AND($C53=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(Sem Código)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.2034},null,null,null,null,{"$f":"$X53","v":408117.14},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH53),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C54=1,OFFSET(E54,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E54,-1,0))),OFFSET(E54,-1,0))","v":1},10,0,0,1,{"$f":"IF(OR($C54=\"S\",$C54=0),0,MATCH(0,OFFSET($D54,1,$C54,ROW($C$90)-ROW($C54)),0))","v":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$90)-ROW($C54)),0))","v":0},"F","Serviço","Serviço","1.10.0.1.","SINAPI","100763",{"$f":"IF($C54=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"VIGA METÁLICA EM PERFIL LAMINADO OU SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},"KG",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T54)-ROW(T$15),0)","v":9896.83},{"$f":"AG54","v":18.2},"BDI 1",{"$f":"IF($C54=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH54),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":21.9},216740.58,"RA","RA",{"$f":"IF($C54=\"S\",IF($Z54=\"CP\",$X54,IF($Z54=\"RA\",(($X54)*QCI!$AA$3),0)),SomaAgrup)","v":216740.58},0,{"$f":"IF($N54=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C54=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X54<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG54<>\"\",$AG54>0,ORÇAMENTO.CustoUnitario>$AG54),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN54)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C54<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD54,-1,0))+IF($C54<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E54,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C54=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100763"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C54<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE54,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE54,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2669},18.2,0.2034,null,null,null,null,216740.58,21.9]
["S",2,"S",0,{"$f":"IF($C55=1,OFFSET(E55,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E55,-1,0))),OFFSET(E55,-1,0))","v":1},10,0,0,2,{"$f":"IF(OR($C55=\"S\",$C55=0),0,MATCH(0,OFFSET($D55,1,$C55,ROW($C$90)-ROW($C55)),0))","v":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$90)-ROW($C55)),0))","v":0},"F","Serviço","Serviço","1.10.0.2.","SINAPI","94213",{"$f":"IF($C55=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"TELHAMENTO COM TELHA DE AÇO/ALUMÍNIO E = 0,5 MM, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO. AF_07/2019"},"M2",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T55)-ROW(T$15),0)","v":792},95.56,"BDI 1",{"$f":"IF($C55=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH55),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":115},91080,"RA","RA",{"$f":"IF($C55=\"S\",IF($Z55=\"CP\",$X55,IF($Z55=\"RA\",(($X55)*QCI!$AA$3),0)),SomaAgrup)","v":91080},0,{"$f":"IF($N55=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C55=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X55<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG55<>\"\",$AG55>0,ORÇAMENTO.CustoUnitario>$AG55),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN55)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C55<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD55,-1,0))+IF($C55<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E55,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C55=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94213"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C55<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE55,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE55,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":1358},95.56,0.2034,null,null,null,null,91080,115]
["S",2,"S",0,{"$f":"IF($C56=1,OFFSET(E56,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E56,-1,0))),OFFSET(E56,-1,0))","v":1},10,0,0,3,{"$f":"IF(OR($C56=\"S\",$C56=0),0,MATCH(0,OFFSET($D56,1,$C56,ROW($C$90)-ROW($C56)),0))","v":0},{"$f":"IF(OR($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$90)-ROW($C56)),0))","v":0},"F","Serviço","Serviço","1.10.0.3.","SINAPI","100327",{"$f":"IF($C56=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"RUFO EXTERNO/INTERNO EM CHAPA DE AÇO GALVANIZADO NÚMERO 26, CORTE DE 33 CM, INCLUSO IÇAMENTO. AF_07/2019"},"M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T56)-ROW(T$15),0)","v":39.6},64.459999999999994,"BDI 1",{"$f":"IF($C56=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH56),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":77.569999999999993},3071.77,"RA","RA",{"$f":"IF($C56=\"S\",IF($Z56=\"CP\",$X56,IF($Z56=\"RA\",(($X56)*QCI!$AA$3),0)),SomaAgrup)","v":3071.77},0,{"$f":"IF($N56=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C56=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X56<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG56<>\"\",$AG56>0,ORÇAMENTO.CustoUnitario>$AG56),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN56)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C56<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD56,-1,0))+IF($C56<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E56,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C56=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100327"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C56<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE56,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE56,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":1367},64.459999999999994,0.2034,null,null,null,null,3071.77,77.569999999999993]
["S",2,"S",0,{"$f":"IF($C57=1,OFFSET(E57,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E57,-1,0))),OFFSET(E57,-1,0))","v":1},10,0,0,4,{"$f":"IF(OR($C57=\"S\",$C57=0),0,MATCH(0,OFFSET($D57,1,$C57,ROW($C$90)-ROW($C57)),0))","v":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$90)-ROW($C57)),0))","v":0},"F","Serviço","Serviço","1.10.0.4.","SINAPI","94228","CALHA EM CHAPA DE AÇO GALVANIZADO NÚMERO 24, DESENVOLVIMENTO DE 60 CM, INCLUSO TRANSPORTE VERTICAL. AF_07/2019","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T57)-ROW(T$15),0)","v":79.2},97.25,"BDI 1",{"$f":"IF($C57=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH57),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":117.03},9268.7800000000007,"RA","RA",{"$f":"IF($C57=\"S\",IF($Z57=\"CP\",$X57,IF($Z57=\"RA\",(($X57)*QCI!$AA$3),0)),SomaAgrup)","v":9268.7800000000007},0,{"$f":"IF($N57=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C57=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X57<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG57<>\"\",$AG57>0,ORÇAMENTO.CustoUnitario>$AG57),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN57)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C57<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD57,-1,0))+IF($C57<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E57,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C57=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94228"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C57<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE57,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE57,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":1375},97.25,0.2034,null,null,null,null,9268.7800000000007,117.03]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C58=\"s\",C58=0),OFFSET(B58,-1,0),C58)","v":2},{"$f":"IF(OFFSET(C58,-1,0)=\"L\",1,IF(OFFSET(C58,-1,0)=1,2,IF(OR(A58=\"s\",A58=0),\"S\",IF(AND(OFFSET(C58,-1,0)=2,A58=4),3,IF(AND(OR(OFFSET(C58,-1,0)=\"s\",OFFSET(C58,-1,0)=0),A58<>\"s\",A58>OFFSET(B58,-1,0)),OFFSET(B58,-1,0),A58)))))","v":"S"},{"$f":"IF(OR(C58=\"S\",C58=0),0,IF(ISERROR(K58),J58,SMALL(J58:K58,1)))","v":0},{"$f":"IF($C58=1,OFFSET(E58,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E58,-1,0))),OFFSET(E58,-1,0))","v":1},{"$f":"IF($C58=1,0,IF($C58=2,OFFSET(F58,-1,0)+1,OFFSET(F58,-1,0)))","v":10},{"$f":"IF(AND($C58<=2,$C58<>0),0,IF($C58=3,OFFSET(G58,-1,0)+1,OFFSET(G58,-1,0)))","v":0},{"$f":"IF(AND($C58<=3,$C58<>0),0,IF($C58=4,OFFSET(H58,-1,0)+1,OFFSET(H58,-1,0)))","v":0},{"$f":"IF(AND($C58<=4,$C58<>0),0,IF(AND($C58=\"S\",$X58>0),OFFSET(I58,-1,0)+1,OFFSET(I58,-1,0)))","v":5},{"$f":"IF(OR($C58=\"S\",$C58=0),0,MATCH(0,OFFSET($D58,1,$C58,ROW($C$90)-ROW($C58)),0))","v":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$90)-ROW($C58)),0))","v":0},{"$f":"IF(OR($X58>0,$C58=1,$C58=2,$C58=3,$C58=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C58=1)+4*(C58=2)+8*(C58=3)+16*(C58=4)+32*(C58=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C58=0,$L58=\"\"),\"-\",CONCATENATE(E58&\".\",IF(AND($A$5>=2,$C58>=2),F58&\".\",\"\"),IF(AND($A$5>=3,$C58>=3),G58&\".\",\"\"),IF(AND($A$5>=4,$C58>=4),H58&\".\",\"\"),IF($C58=\"S\",I58&\".\",\"\")))","v":"1.10.0.5."},"Composição","11",{"$f":"IF($C58=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"FECHAMENTO LATERAL COM TELHA TRAPEZOIDAL EM AÇO ZINCADO, INCLUSO IÇAMENTO. AF_07/2019 (REF. SINAPI-C 94216)"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T58)-ROW(T$15),0)","v":589.32000000000005},124.02,"BDI 1",{"$f":"IF($C58=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH58),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":149.25},{"$f":"IF($C58=\"S\",VTOTAL1,IF($C58=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":87956.01},"RA",{"$f":"IF(AND($C58=\"S\",$X58>0),IF(ISBLANK($Y58),\"RA\",LEFT($Y58,2)),\"\")","v":"RA"},{"$f":"IF($C58=\"S\",IF($Z58=\"CP\",$X58,IF($Z58=\"RA\",(($X58)*QCI!$AA$3),0)),SomaAgrup)","v":87956.01},{"$f":"IF($C58=\"S\",IF($Z58=\"OU\",ROUND($X58,2),0),SomaAgrup)","v":0},{"$f":"IF($N58=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C58=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X58<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG58<>\"\",$AG58>0,ORÇAMENTO.CustoUnitario>$AG58),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN58)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C58<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD58,-1,0))+IF($C58<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E58,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C58=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 11"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C58<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE58,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE58,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":12},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":124.02},{"$f":"ROUND(IF(ISNUMBER(ORÇAMENTO.OpcaoBDI),ORÇAMENTO.OpcaoBDI,IF(LEFT(ORÇAMENTO.OpcaoBDI,3)=\"BDI\",HLOOKUP(ORÇAMENTO.OpcaoBDI,$F$4:$H$5,2,FALSE),0)),15-11*$AF$9)","v":0.2034},null,null,null,null,87956.01,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH58),2)","v":149.25}]
[2,2,2,2,{"$f":"IF($C59=1,OFFSET(E59,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E59,-1,0))),OFFSET(E59,-1,0))","v":1},11,0,0,0,{"$f":"IF(OR($C59=\"S\",$C59=0),0,MATCH(0,OFFSET($D59,1,$C59,ROW($C$90)-ROW($C59)),0))","v":31},{"$f":"IF(OR($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$90)-ROW($C59)),0))","v":2},"F","Nível 2","Nível 2","1.11.","SINAPI",null,"SISTEMA DE PREVENTIVO DE INCÊNCIO ","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T59)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C59=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH59),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},135.84,"RA","",{"$f":"IF($C59=\"S\",IF($Z59=\"CP\",$X59,IF($Z59=\"RA\",(($X59)*QCI!$AA$3),0)),SomaAgrup)","v":135.84},0,{"$f":"IF($N59=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C59=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X59<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG59<>\"\",$AG59>0,ORÇAMENTO.CustoUnitario>$AG59),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN59)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C59<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD59,-1,0))+IF($C59<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E59,-1,0)))),\"\")","v":12},{"$f":"IF(AND($C59=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C59<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE59,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE59,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,135.84,0]
["S",2,"S",0,{"$f":"IF($C60=1,OFFSET(E60,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E60,-1,0))),OFFSET(E60,-1,0))","v":1},11,0,0,1,{"$f":"IF(OR($C60=\"S\",$C60=0),0,MATCH(0,OFFSET($D60,1,$C60,ROW($C$90)-ROW($C60)),0))","v":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$90)-ROW($C60)),0))","v":0},"F","Serviço","Serviço","1.11.0.1.","SINAPI","97599",{"$f":"IF($C60=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"LUMINÁRIA DE EMERGÊNCIA, COM 30 LÂMPADAS LED DE 2 W, SEM REATOR - FORNECIMENTO E INSTALAÇÃO. AF_02/2020"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T60)-ROW(T$15),0)","v":4},28.22,"BDI 1",{"$f":"IF($C60=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH60),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":33.96},135.84,"RA","RA",{"$f":"IF($C60=\"S\",IF($Z60=\"CP\",$X60,IF($Z60=\"RA\",(($X60)*QCI!$AA$3),0)),SomaAgrup)","v":135.84},0,{"$f":"IF($N60=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C60=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X60<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG60<>\"\",$AG60>0,ORÇAMENTO.CustoUnitario>$AG60),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN60)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C60<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD60,-1,0))+IF($C60<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E60,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C60=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97599"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C60<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE60,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE60,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":3082},28.22,0.2034,null,null,null,null,135.84,33.96]
[2,2,2,17,{"$f":"IF($C61=1,OFFSET(E61,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E61,-1,0))),OFFSET(E61,-1,0))","v":1},12,0,0,0,{"$f":"IF(OR($C61=\"S\",$C61=0),0,MATCH(0,OFFSET($D61,1,$C61,ROW($C$90)-ROW($C61)),0))","v":29},{"$f":"IF(OR($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$90)-ROW($C61)),0))","v":17},"F","Nível 2","Nível 2","1.12.","SINAPI",null,"INSTALAÇÕES ELÉTRICAS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T61)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C61=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH61),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},23424.39,"RA","",{"$f":"IF($C61=\"S\",IF($Z61=\"CP\",$X61,IF($Z61=\"RA\",(($X61)*QCI!$AA$3),0)),SomaAgrup)","v":23424.39},0,{"$f":"IF($N61=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C61=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X61<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG61<>\"\",$AG61>0,ORÇAMENTO.CustoUnitario>$AG61),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN61)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C61<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD61,-1,0))+IF($C61<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E61,-1,0)))),\"\")","v":13},{"$f":"IF(AND($C61=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C61<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE61,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE61,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,23424.39,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C62=\"s\",C62=0),OFFSET(B62,-1,0),C62)","v":2},{"$f":"IF(OFFSET(C62,-1,0)=\"L\",1,IF(OFFSET(C62,-1,0)=1,2,IF(OR(A62=\"s\",A62=0),\"S\",IF(AND(OFFSET(C62,-1,0)=2,A62=4),3,IF(AND(OR(OFFSET(C62,-1,0)=\"s\",OFFSET(C62,-1,0)=0),A62<>\"s\",A62>OFFSET(B62,-1,0)),OFFSET(B62,-1,0),A62)))))","v":"S"},{"$f":"IF(OR(C62=\"S\",C62=0),0,IF(ISERROR(K62),J62,SMALL(J62:K62,1)))","v":0},{"$f":"IF($C62=1,OFFSET(E62,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E62,-1,0))),OFFSET(E62,-1,0))","v":1},{"$f":"IF($C62=1,0,IF($C62=2,OFFSET(F62,-1,0)+1,OFFSET(F62,-1,0)))","v":12},{"$f":"IF(AND($C62<=2,$C62<>0),0,IF($C62=3,OFFSET(G62,-1,0)+1,OFFSET(G62,-1,0)))","v":0},{"$f":"IF(AND($C62<=3,$C62<>0),0,IF($C62=4,OFFSET(H62,-1,0)+1,OFFSET(H62,-1,0)))","v":0},{"$f":"IF(AND($C62<=4,$C62<>0),0,IF(AND($C62=\"S\",$X62>0),OFFSET(I62,-1,0)+1,OFFSET(I62,-1,0)))","v":1},{"$f":"IF(OR($C62=\"S\",$C62=0),0,MATCH(0,OFFSET($D62,1,$C62,ROW($C$90)-ROW($C62)),0))","v":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$90)-ROW($C62)),0))","v":0},{"$f":"IF(OR($X62>0,$C62=1,$C62=2,$C62=3,$C62=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C62=1)+4*(C62=2)+8*(C62=3)+16*(C62=4)+32*(C62=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C62=0,$L62=\"\"),\"-\",CONCATENATE(E62&\".\",IF(AND($A$5>=2,$C62>=2),F62&\".\",\"\"),IF(AND($A$5>=3,$C62>=3),G62&\".\",\"\"),IF(AND($A$5>=4,$C62>=4),H62&\".\",\"\"),IF($C62=\"S\",I62&\".\",\"\")))","v":"1.12.0.1."},"SINAPI","91834",{"$f":"IF($C62=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PVC, DN 25 MM (3/4\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"REFERENCIA.Unidade","v":"M"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T62)-ROW(T$15),0)","v":0.9},9.51,"BDI 1",{"$f":"IF($C62=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH62),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":11.44},{"$f":"IF($C62=\"S\",VTOTAL1,IF($C62=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":10.3},"RA",{"$f":"IF(AND($C62=\"S\",$X62>0),IF(ISBLANK($Y62),\"RA\",LEFT($Y62,2)),\"\")","v":"RA"},{"$f":"IF($C62=\"S\",IF($Z62=\"CP\",$X62,IF($Z62=\"RA\",(($X62)*QCI!$AA$3),0)),SomaAgrup)","v":10.3},{"$f":"IF($C62=\"S\",IF($Z62=\"OU\",ROUND($X62,2),0),SomaAgrup)","v":0},{"$f":"IF($N62=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C62=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X62<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG62<>\"\",$AG62>0,ORÇAMENTO.CustoUnitario>$AG62),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN62)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C62<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD62,-1,0))+IF($C62<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E62,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C62=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91834"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C62<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE62,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE62,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2710},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":9.51},{"$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$9)","v":0.2034},null,null,null,null,10.3,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH62),2)","v":11.44}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C63=\"s\",C63=0),OFFSET(B63,-1,0),C63)","v":2},{"$f":"IF(OFFSET(C63,-1,0)=\"L\",1,IF(OFFSET(C63,-1,0)=1,2,IF(OR(A63=\"s\",A63=0),\"S\",IF(AND(OFFSET(C63,-1,0)=2,A63=4),3,IF(AND(OR(OFFSET(C63,-1,0)=\"s\",OFFSET(C63,-1,0)=0),A63<>\"s\",A63>OFFSET(B63,-1,0)),OFFSET(B63,-1,0),A63)))))","v":"S"},{"$f":"IF(OR(C63=\"S\",C63=0),0,IF(ISERROR(K63),J63,SMALL(J63:K63,1)))","v":0},{"$f":"IF($C63=1,OFFSET(E63,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E63,-1,0))),OFFSET(E63,-1,0))","v":1},{"$f":"IF($C63=1,0,IF($C63=2,OFFSET(F63,-1,0)+1,OFFSET(F63,-1,0)))","v":12},{"$f":"IF(AND($C63<=2,$C63<>0),0,IF($C63=3,OFFSET(G63,-1,0)+1,OFFSET(G63,-1,0)))","v":0},{"$f":"IF(AND($C63<=3,$C63<>0),0,IF($C63=4,OFFSET(H63,-1,0)+1,OFFSET(H63,-1,0)))","v":0},{"$f":"IF(AND($C63<=4,$C63<>0),0,IF(AND($C63=\"S\",$X63>0),OFFSET(I63,-1,0)+1,OFFSET(I63,-1,0)))","v":2},{"$f":"IF(OR($C63=\"S\",$C63=0),0,MATCH(0,OFFSET($D63,1,$C63,ROW($C$90)-ROW($C63)),0))","v":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$90)-ROW($C63)),0))","v":0},{"$f":"IF(OR($X63>0,$C63=1,$C63=2,$C63=3,$C63=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C63=1)+4*(C63=2)+8*(C63=3)+16*(C63=4)+32*(C63=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C63=0,$L63=\"\"),\"-\",CONCATENATE(E63&\".\",IF(AND($A$5>=2,$C63>=2),F63&\".\",\"\"),IF(AND($A$5>=3,$C63>=3),G63&\".\",\"\"),IF(AND($A$5>=4,$C63>=4),H63&\".\",\"\"),IF($C63=\"S\",I63&\".\",\"\")))","v":"1.12.0.2."},"SINAPI","97668",{"$f":"IF($C63=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PEAD, DN 63 (2\"), PARA REDE ENTERRADA DE DISTRIBUIÇÃO DE ENERGIA ELÉTRICA - FORNECIMENTO E INSTALAÇÃO. AF_12/2021"},{"$f":"REFERENCIA.Unidade","v":"M"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T63)-ROW(T$15),0)","v":11.1},13.78,"BDI 1",{"$f":"IF($C63=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH63),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":16.579999999999998},{"$f":"IF($C63=\"S\",VTOTAL1,IF($C63=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":184.04},"RA",{"$f":"IF(AND($C63=\"S\",$X63>0),IF(ISBLANK($Y63),\"RA\",LEFT($Y63,2)),\"\")","v":"RA"},{"$f":"IF($C63=\"S\",IF($Z63=\"CP\",$X63,IF($Z63=\"RA\",(($X63)*QCI!$AA$3),0)),SomaAgrup)","v":184.04},{"$f":"IF($C63=\"S\",IF($Z63=\"OU\",ROUND($X63,2),0),SomaAgrup)","v":0},{"$f":"IF($N63=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C63=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X63<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG63<>\"\",$AG63>0,ORÇAMENTO.CustoUnitario>$AG63),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN63)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C63<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD63,-1,0))+IF($C63<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E63,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C63=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97668"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C63<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE63,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE63,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2768},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":13.78},{"$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$9)","v":0.2034},null,null,null,null,184.04,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH63),2)","v":16.579999999999998}]
["S",2,"S",0,{"$f":"IF($C64=1,OFFSET(E64,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E64,-1,0))),OFFSET(E64,-1,0))","v":1},12,0,0,3,{"$f":"IF(OR($C64=\"S\",$C64=0),0,MATCH(0,OFFSET($D64,1,$C64,ROW($C$90)-ROW($C64)),0))","v":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$90)-ROW($C64)),0))","v":0},"F","Serviço","Serviço","1.12.0.3.","SINAPI","91864",{"$f":"IF($C64=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"ELETRODUTO RÍGIDO ROSCÁVEL, PVC, DN 32 MM (1\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},"M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T64)-ROW(T$15),0)","v":176.8},16.600000000000001,"BDI 1",{"$f":"IF($C64=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH64),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":19.98},3532.46,"RA","RA",{"$f":"IF($C64=\"S\",IF($Z64=\"CP\",$X64,IF($Z64=\"RA\",(($X64)*QCI!$AA$3),0)),SomaAgrup)","v":3532.46},0,{"$f":"IF($N64=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C64=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X64<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG64<>\"\",$AG64>0,ORÇAMENTO.CustoUnitario>$AG64),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN64)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C64<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD64,-1,0))+IF($C64<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E64,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C64=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91864"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C64<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE64,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE64,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2737},16.600000000000001,0.2034,null,null,null,null,3532.46,19.98]
["S",2,"S",0,{"$f":"IF($C65=1,OFFSET(E65,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E65,-1,0))),OFFSET(E65,-1,0))","v":1},12,0,0,4,{"$f":"IF(OR($C65=\"S\",$C65=0),0,MATCH(0,OFFSET($D65,1,$C65,ROW($C$90)-ROW($C65)),0))","v":0},{"$f":"IF(OR($C65=\"S\",$C65=0),0,MATCH(OFFSET($D65,0,$C65)+IF($C65<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E65)),OFFSET($D65,1,$C65,ROW($C$90)-ROW($C65)),0))","v":0},"F","Serviço","Serviço","1.12.0.4.","SINAPI","92023",{"$f":"IF($C65=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"INTERRUPTOR SIMPLES (1 MÓDULO) COM 1 TOMADA DE EMBUTIR 2P+T 10 A,  INCLUINDO SUPORTE E PLACA - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T65)-ROW(T$15),0)","v":1},51.22,"BDI 1",{"$f":"IF($C65=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH65),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":61.64},61.64,"RA","RA",{"$f":"IF($C65=\"S\",IF($Z65=\"CP\",$X65,IF($Z65=\"RA\",(($X65)*QCI!$AA$3),0)),SomaAgrup)","v":61.64},0,{"$f":"IF($N65=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C65=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X65<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG65<>\"\",$AG65>0,ORÇAMENTO.CustoUnitario>$AG65),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN65)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C65<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD65,-1,0))+IF($C65<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E65,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C65=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92023"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C65<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE65,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE65,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":3054},51.22,0.2034,null,null,null,null,61.64,61.64]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},2,"S",0,{"$f":"IF($C66=1,OFFSET(E66,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E66,-1,0))),OFFSET(E66,-1,0))","v":1},12,0,0,5,{"$f":"IF(OR($C66=\"S\",$C66=0),0,MATCH(0,OFFSET($D66,1,$C66,ROW($C$90)-ROW($C66)),0))","v":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$90)-ROW($C66)),0))","v":0},"F","Serviço","Serviço","1.12.0.5.","SINAPI","91926",{"$f":"IF($C66=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 2,5 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"REFERENCIA.Unidade","v":"M"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T66)-ROW(T$15),0)","v":521.9},4.6500000000000004,"BDI 1",{"$f":"IF($C66=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH66),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":5.6},2922.64,"RA","RA",{"$f":"IF($C66=\"S\",IF($Z66=\"CP\",$X66,IF($Z66=\"RA\",(($X66)*QCI!$AA$3),0)),SomaAgrup)","v":2922.64},0,{"$f":"IF($N66=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C66=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X66<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG66<>\"\",$AG66>0,ORÇAMENTO.CustoUnitario>$AG66),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN66)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C66<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD66,-1,0))+IF($C66<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E66,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C66=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91926"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C66<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE66,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE66,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2835},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":4.6500000000000004},0.2034,null,null,null,null,{"$f":"$X66","v":2922.64},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH66),2)","v":5.6}]
["S",2,"S",0,{"$f":"IF($C67=1,OFFSET(E67,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E67,-1,0))),OFFSET(E67,-1,0))","v":1},12,0,0,6,{"$f":"IF(OR($C67=\"S\",$C67=0),0,MATCH(0,OFFSET($D67,1,$C67,ROW($C$90)-ROW($C67)),0))","v":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$90)-ROW($C67)),0))","v":0},"F","Serviço","Serviço","1.12.0.6.","SINAPI","91932",{"$f":"IF($C67=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 10 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},"M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T67)-ROW(T$15),0)","v":33.299999999999997},16.739999999999998,"BDI 1",{"$f":"IF($C67=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH67),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":20.14},670.66,"RA","RA",{"$f":"IF($C67=\"S\",IF($Z67=\"CP\",$X67,IF($Z67=\"RA\",(($X67)*QCI!$AA$3),0)),SomaAgrup)","v":670.66},0,{"$f":"IF($N67=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C67=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X67<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG67<>\"\",$AG67>0,ORÇAMENTO.CustoUnitario>$AG67),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN67)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C67<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD67,-1,0))+IF($C67<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E67,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C67=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91932"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C67<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE67,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE67,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2841},16.739999999999998,0.2034,null,null,null,null,670.66,20.14]
["S",2,"S",0,{"$f":"IF($C68=1,OFFSET(E68,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E68,-1,0))),OFFSET(E68,-1,0))","v":1},12,0,0,7,{"$f":"IF(OR($C68=\"S\",$C68=0),0,MATCH(0,OFFSET($D68,1,$C68,ROW($C$90)-ROW($C68)),0))","v":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$90)-ROW($C68)),0))","v":0},"F","Serviço","Serviço","1.12.0.7.","SINAPI","101657",{"$f":"IF($C68=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"LUMINÁRIA DE LED PARA ILUMINAÇÃO PÚBLICA, DE 98 W ATÉ 137 W - FORNECIMENTO E INSTALAÇÃO. AF_08/2020"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T68)-ROW(T$15),0)","v":21},579.12,"BDI 1",{"$f":"IF($C68=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH68),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":696.91},14635.11,"RA","RA",{"$f":"IF($C68=\"S\",IF($Z68=\"CP\",$X68,IF($Z68=\"RA\",(($X68)*QCI!$AA$3),0)),SomaAgrup)","v":14635.11},0,{"$f":"IF($N68=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C68=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X68<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG68<>\"\",$AG68>0,ORÇAMENTO.CustoUnitario>$AG68),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN68)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C68<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD68,-1,0))+IF($C68<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E68,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C68=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101657"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C68<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE68,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE68,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":3203},579.12,0.2034,null,null,null,null,14635.11,696.91]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C69=\"s\",C69=0),OFFSET(B69,-1,0),C69)","v":2},{"$f":"IF(OFFSET(C69,-1,0)=\"L\",1,IF(OFFSET(C69,-1,0)=1,2,IF(OR(A69=\"s\",A69=0),\"S\",IF(AND(OFFSET(C69,-1,0)=2,A69=4),3,IF(AND(OR(OFFSET(C69,-1,0)=\"s\",OFFSET(C69,-1,0)=0),A69<>\"s\",A69>OFFSET(B69,-1,0)),OFFSET(B69,-1,0),A69)))))","v":"S"},{"$f":"IF(OR(C69=\"S\",C69=0),0,IF(ISERROR(K69),J69,SMALL(J69:K69,1)))","v":0},{"$f":"IF($C69=1,OFFSET(E69,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E69,-1,0))),OFFSET(E69,-1,0))","v":1},{"$f":"IF($C69=1,0,IF($C69=2,OFFSET(F69,-1,0)+1,OFFSET(F69,-1,0)))","v":12},{"$f":"IF(AND($C69<=2,$C69<>0),0,IF($C69=3,OFFSET(G69,-1,0)+1,OFFSET(G69,-1,0)))","v":0},{"$f":"IF(AND($C69<=3,$C69<>0),0,IF($C69=4,OFFSET(H69,-1,0)+1,OFFSET(H69,-1,0)))","v":0},{"$f":"IF(AND($C69<=4,$C69<>0),0,IF(AND($C69=\"S\",$X69>0),OFFSET(I69,-1,0)+1,OFFSET(I69,-1,0)))","v":8},{"$f":"IF(OR($C69=\"S\",$C69=0),0,MATCH(0,OFFSET($D69,1,$C69,ROW($C$90)-ROW($C69)),0))","v":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$90)-ROW($C69)),0))","v":0},{"$f":"IF(OR($X69>0,$C69=1,$C69=2,$C69=3,$C69=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C69=1)+4*(C69=2)+8*(C69=3)+16*(C69=4)+32*(C69=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C69=0,$L69=\"\"),\"-\",CONCATENATE(E69&\".\",IF(AND($A$5>=2,$C69>=2),F69&\".\",\"\"),IF(AND($A$5>=3,$C69>=3),G69&\".\",\"\"),IF(AND($A$5>=4,$C69>=4),H69&\".\",\"\"),IF($C69=\"S\",I69&\".\",\"\")))","v":"1.12.0.8."},"SINAPI","91940",{"$f":"IF($C69=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CAIXA RETANGULAR 4\" X 2\" MÉDIA (1,30 M DO PISO), PVC, INSTALADA EM PAREDE - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"REFERENCIA.Unidade","v":"UN"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T69)-ROW(T$15),0)","v":2},17.32,"BDI 1",{"$f":"IF($C69=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH69),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":20.84},{"$f":"IF($C69=\"S\",VTOTAL1,IF($C69=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":41.68},"RA",{"$f":"IF(AND($C69=\"S\",$X69>0),IF(ISBLANK($Y69),\"RA\",LEFT($Y69,2)),\"\")","v":"RA"},{"$f":"IF($C69=\"S\",IF($Z69=\"CP\",$X69,IF($Z69=\"RA\",(($X69)*QCI!$AA$3),0)),SomaAgrup)","v":41.68},{"$f":"IF($C69=\"S\",IF($Z69=\"OU\",ROUND($X69,2),0),SomaAgrup)","v":0},{"$f":"IF($N69=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C69=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X69<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG69<>\"\",$AG69>0,ORÇAMENTO.CustoUnitario>$AG69),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN69)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C69<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD69,-1,0))+IF($C69<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E69,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C69=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91940"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C69<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE69,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE69,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2868},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":17.32},{"$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$9)","v":0.2034},null,null,null,null,41.68,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH69),2)","v":20.84}]
["S",2,"S",0,{"$f":"IF($C70=1,OFFSET(E70,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E70,-1,0))),OFFSET(E70,-1,0))","v":1},12,0,0,9,{"$f":"IF(OR($C70=\"S\",$C70=0),0,MATCH(0,OFFSET($D70,1,$C70,ROW($C$90)-ROW($C70)),0))","v":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$90)-ROW($C70)),0))","v":0},"F","Serviço","Serviço","1.12.0.9.","SINAPI","91937",{"$f":"IF($C70=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CAIXA OCTOGONAL 3\" X 3\", PVC, INSTALADA EM LAJE - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T70)-ROW(T$15),0)","v":21},12.52,"BDI 1",{"$f":"IF($C70=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH70),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":15.07},316.47000000000003,"RA","RA",{"$f":"IF($C70=\"S\",IF($Z70=\"CP\",$X70,IF($Z70=\"RA\",(($X70)*QCI!$AA$3),0)),SomaAgrup)","v":316.47000000000003},0,{"$f":"IF($N70=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C70=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X70<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG70<>\"\",$AG70>0,ORÇAMENTO.CustoUnitario>$AG70),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN70)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C70<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD70,-1,0))+IF($C70<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E70,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C70=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91937"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C70<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE70,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE70,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2866},12.52,0.2034,null,null,null,null,316.47000000000003,15.07]
["S",2,"S",0,{"$f":"IF($C71=1,OFFSET(E71,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E71,-1,0))),OFFSET(E71,-1,0))","v":1},12,0,0,10,{"$f":"IF(OR($C71=\"S\",$C71=0),0,MATCH(0,OFFSET($D71,1,$C71,ROW($C$90)-ROW($C71)),0))","v":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$90)-ROW($C71)),0))","v":0},"F","Serviço","Serviço","1.12.0.10.","SINAPI","97886",{"$f":"IF($C71=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CAIXA ENTERRADA ELÉTRICA RETANGULAR, EM ALVENARIA COM TIJOLOS CERÂMICOS MACIÇOS, FUNDO COM BRITA, DIMENSÕES INTERNAS: 0,3X0,3X0,3 M. AF_12/2020"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T71)-ROW(T$15),0)","v":1},{"$f":"AG71","v":196.96},"BDI 1",{"$f":"IF($C71=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH71),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":237.02},237.02,"RA","RA",{"$f":"IF($C71=\"S\",IF($Z71=\"CP\",$X71,IF($Z71=\"RA\",(($X71)*QCI!$AA$3),0)),SomaAgrup)","v":237.02},0,{"$f":"IF($N71=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C71=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X71<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG71<>\"\",$AG71>0,ORÇAMENTO.CustoUnitario>$AG71),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN71)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C71<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD71,-1,0))+IF($C71<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E71,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C71=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97886"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C71<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE71,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE71,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2917},196.96,0.2034,null,null,null,null,237.02,237.02]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},2,"S",0,{"$f":"IF($C72=1,OFFSET(E72,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E72,-1,0))),OFFSET(E72,-1,0))","v":1},12,0,0,11,{"$f":"IF(OR($C72=\"S\",$C72=0),0,MATCH(0,OFFSET($D72,1,$C72,ROW($C$90)-ROW($C72)),0))","v":0},{"$f":"IF(OR($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$90)-ROW($C72)),0))","v":0},"F","Serviço","Serviço","1.12.0.11.","Composição","03",{"$f":"IF($C72=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"TAMPA EM CONCRETO ARMADO 30X30X05 P/ CX INSPEÇÃO (REFERENCIA SINAPI-C 6087)"},{"$f":"REFERENCIA.Unidade","v":"UND"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T72)-ROW(T$15),0)","v":1},21.93,"BDI 1",{"$f":"IF($C72=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH72),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":26.39},26.39,"RA","RA",{"$f":"IF($C72=\"S\",IF($Z72=\"CP\",$X72,IF($Z72=\"RA\",(($X72)*QCI!$AA$3),0)),SomaAgrup)","v":26.39},0,{"$f":"IF($N72=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C72=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X72<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG72<>\"\",$AG72>0,ORÇAMENTO.CustoUnitario>$AG72),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN72)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C72<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD72,-1,0))+IF($C72<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E72,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C72=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 03"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C72<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE72,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE72,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":4},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":21.93},0.2034,null,null,null,null,26.39,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH72),2)","v":26.39}]
["S",2,"S",0,{"$f":"IF($C73=1,OFFSET(E73,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E73,-1,0))),OFFSET(E73,-1,0))","v":1},12,0,0,12,{"$f":"IF(OR($C73=\"S\",$C73=0),0,MATCH(0,OFFSET($D73,1,$C73,ROW($C$90)-ROW($C73)),0))","v":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$90)-ROW($C73)),0))","v":0},"F","Serviço","Serviço","1.12.0.12.","SINAPI","93654",{"$f":"IF($C73=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"DISJUNTOR MONOPOLAR TIPO DIN, CORRENTE NOMINAL DE 16A - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T73)-ROW(T$15),0)","v":3},12.65,"BDI 1",{"$f":"IF($C73=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH73),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":15.22},45.66,"RA","RA",{"$f":"IF($C73=\"S\",IF($Z73=\"CP\",$X73,IF($Z73=\"RA\",(($X73)*QCI!$AA$3),0)),SomaAgrup)","v":45.66},0,{"$f":"IF($N73=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C73=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X73<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG73<>\"\",$AG73>0,ORÇAMENTO.CustoUnitario>$AG73),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN73)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C73<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD73,-1,0))+IF($C73<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E73,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C73=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 93654"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C73<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE73,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE73,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2927},12.65,0.2034,null,null,null,null,45.66,15.22]
["S",2,"S",0,{"$f":"IF($C74=1,OFFSET(E74,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E74,-1,0))),OFFSET(E74,-1,0))","v":1},12,0,0,13,{"$f":"IF(OR($C74=\"S\",$C74=0),0,MATCH(0,OFFSET($D74,1,$C74,ROW($C$90)-ROW($C74)),0))","v":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$90)-ROW($C74)),0))","v":0},"F","Serviço","Serviço","1.12.0.13.","SINAPI","93658",{"$f":"IF($C74=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"DISJUNTOR MONOPOLAR TIPO DIN, CORRENTE NOMINAL DE 40A - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T74)-ROW(T$15),0)","v":1},22.72,"BDI 1",{"$f":"IF($C74=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH74),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":27.34},27.34,"RA","RA",{"$f":"IF($C74=\"S\",IF($Z74=\"CP\",$X74,IF($Z74=\"RA\",(($X74)*QCI!$AA$3),0)),SomaAgrup)","v":27.34},0,{"$f":"IF($N74=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C74=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X74<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG74<>\"\",$AG74>0,ORÇAMENTO.CustoUnitario>$AG74),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN74)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C74<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD74,-1,0))+IF($C74<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E74,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C74=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 93658"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C74<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE74,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE74,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2931},22.72,0.2034,null,null,null,null,27.34,27.34]
["S",2,"S",0,{"$f":"IF($C75=1,OFFSET(E75,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E75,-1,0))),OFFSET(E75,-1,0))","v":1},12,0,0,14,{"$f":"IF(OR($C75=\"S\",$C75=0),0,MATCH(0,OFFSET($D75,1,$C75,ROW($C$90)-ROW($C75)),0))","v":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$90)-ROW($C75)),0))","v":0},"F","Serviço","Serviço","1.12.0.14.","SINAPI-I","39472",{"$f":"IF($C75=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"DISPOSITIVO DPS CLASSE II, 1 POLO, TENSAO MAXIMA DE 275 V, CORRENTE MAXIMA DE *90* KA (TIPO AC)                                                                                                                                                                                                                                                                                                                                                                                                           "},"UN    ",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T75)-ROW(T$15),0)","v":2},179.3,"BDI 1",{"$f":"IF($C75=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH75),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":215.77},431.54,"RA","RA",{"$f":"IF($C75=\"S\",IF($Z75=\"CP\",$X75,IF($Z75=\"RA\",(($X75)*QCI!$AA$3),0)),SomaAgrup)","v":431.54},0,{"$f":"IF($N75=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C75=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X75<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG75<>\"\",$AG75>0,ORÇAMENTO.CustoUnitario>$AG75),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN75)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C75<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD75,-1,0))+IF($C75<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E75,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C75=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 39472"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C75<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE75,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE75,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":9063},179.3,0.2034,null,null,null,null,431.54,215.77]
["S",2,"S",0,{"$f":"IF($C76=1,OFFSET(E76,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E76,-1,0))),OFFSET(E76,-1,0))","v":1},12,0,0,15,{"$f":"IF(OR($C76=\"S\",$C76=0),0,MATCH(0,OFFSET($D76,1,$C76,ROW($C$90)-ROW($C76)),0))","v":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$90)-ROW($C76)),0))","v":0},"F","Serviço","Serviço","1.12.0.15.","SINAPI","101876",{"$f":"IF($C76=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"QUADRO DE DISTRIBUIÇÃO DE ENERGIA EM PVC, DE EMBUTIR, SEM BARRAMENTO, PARA 6 DISJUNTORES - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T76)-ROW(T$15),0)","v":1},100.08,"BDI 1",{"$f":"IF($C76=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH76),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":120.44},120.44,"RA","RA",{"$f":"IF($C76=\"S\",IF($Z76=\"CP\",$X76,IF($Z76=\"RA\",(($X76)*QCI!$AA$3),0)),SomaAgrup)","v":120.44},0,{"$f":"IF($N76=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C76=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X76<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG76<>\"\",$AG76>0,ORÇAMENTO.CustoUnitario>$AG76),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN76)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C76<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD76,-1,0))+IF($C76<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E76,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C76=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101876"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C76<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE76,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE76,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2952},100.08,0.2034,null,null,null,null,120.44,120.44]
["S",2,"S",0,{"$f":"IF($C77=1,OFFSET(E77,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E77,-1,0))),OFFSET(E77,-1,0))","v":1},12,0,0,16,{"$f":"IF(OR($C77=\"S\",$C77=0),0,MATCH(0,OFFSET($D77,1,$C77,ROW($C$90)-ROW($C77)),0))","v":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$90)-ROW($C77)),0))","v":0},"F","Serviço","Serviço","1.12.0.16.","SINAPI","101938",{"$f":"IF($C77=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"CAIXA DE PROTEÇÃO PARA MEDIDOR MONOFÁSICO DE EMBUTIR - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},"UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T77)-ROW(T$15),0)","v":1},133.79,"BDI 1",{"$f":"IF($C77=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH77),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":161},161,"RA","RA",{"$f":"IF($C77=\"S\",IF($Z77=\"CP\",$X77,IF($Z77=\"RA\",(($X77)*QCI!$AA$3),0)),SomaAgrup)","v":161},0,{"$f":"IF($N77=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C77=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X77<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG77<>\"\",$AG77>0,ORÇAMENTO.CustoUnitario>$AG77),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN77)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C77<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD77,-1,0))+IF($C77<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E77,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C77=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101938"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C77<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE77,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE77,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":2975},133.79,0.2034,null,null,null,null,161,161]
[2,2,2,3,{"$f":"IF($C78=1,OFFSET(E78,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E78,-1,0))),OFFSET(E78,-1,0))","v":1},13,0,0,0,{"$f":"IF(OR($C78=\"S\",$C78=0),0,MATCH(0,OFFSET($D78,1,$C78,ROW($C$90)-ROW($C78)),0))","v":12},{"$f":"IF(OR($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$90)-ROW($C78)),0))","v":3},"F","Nível 2","Nível 2","1.13.","SINAPI","39","INSTALAÇÕES HIDROSSANITÁRIAS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T78)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C78=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH78),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},4413.75,"RA","",{"$f":"IF($C78=\"S\",IF($Z78=\"CP\",$X78,IF($Z78=\"RA\",(($X78)*QCI!$AA$3),0)),SomaAgrup)","v":4413.75},0,{"$f":"IF($N78=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C78=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X78<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG78<>\"\",$AG78>0,ORÇAMENTO.CustoUnitario>$AG78),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN78)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":14},{"$f":"IF(AND($C78=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C78<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE78,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE78,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,4413.75,0]
[3,3,3,2,{"$f":"IF($C79=1,OFFSET(E79,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E79,-1,0))),OFFSET(E79,-1,0))","v":1},13,1,0,0,{"$f":"IF(OR($C79=\"S\",$C79=0),0,MATCH(0,OFFSET($D79,1,$C79,ROW($C$90)-ROW($C79)),0))","v":2},{"$f":"IF(OR($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$90)-ROW($C79)),0))","v":{"$error":"#N/A"}},"F","Nível 3","Nível 3","1.13.1.","SINAPI","95635","Pluvial","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T79)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C79=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH79),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},4413.75,"RA","",{"$f":"IF($C79=\"S\",IF($Z79=\"CP\",$X79,IF($Z79=\"RA\",(($X79)*QCI!$AA$3),0)),SomaAgrup)","v":4413.75},0,{"$f":"IF($N79=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C79=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X79<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG79<>\"\",$AG79>0,ORÇAMENTO.CustoUnitario>$AG79),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN79)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C79=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C79<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE79,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE79,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,4413.75,0]
["S",3,"S",0,{"$f":"IF($C80=1,OFFSET(E80,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E80,-1,0))),OFFSET(E80,-1,0))","v":1},13,1,0,1,{"$f":"IF(OR($C80=\"S\",$C80=0),0,MATCH(0,OFFSET($D80,1,$C80,ROW($C$90)-ROW($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$90)-ROW($C80)),0))","v":0},"F","Serviço","Serviço","1.13.1.1.","SINAPI","89578",{"$f":"IF($C80=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"TUBO PVC, SÉRIE R, ÁGUA PLUVIAL, DN 100 MM, FORNECIDO E INSTALADO EM CONDUTORES VERTICAIS DE ÁGUAS PLUVIAIS. AF_12/2014"},"M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T80)-ROW(T$15),0)","v":75},48.9,"BDI 1",{"$f":"IF($C80=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH80),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":58.85},4413.75,"RA","RA",{"$f":"IF($C80=\"S\",IF($Z80=\"CP\",$X80,IF($Z80=\"RA\",(($X80)*QCI!$AA$3),0)),SomaAgrup)","v":4413.75},0,{"$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 89578"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":3435},48.9,0.2034,null,null,null,null,4413.75,58.85]
[2,{"$f":"IF(OR(C81=\"s\",C81=0),OFFSET(B81,-1,0),C81)","v":2},{"$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":2},{"$f":"IF(OR(C81=\"S\",C81=0),0,IF(ISERROR(K81),J81,SMALL(J81:K81,1)))","v":7},{"$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":14},{"$f":"IF(AND($C81<=2,$C81<>0),0,IF($C81=3,OFFSET(G81,-1,0)+1,OFFSET(G81,-1,0)))","v":0},{"$f":"IF(AND($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\",$X81>0),OFFSET(I81,-1,0)+1,OFFSET(I81,-1,0)))","v":0},{"$f":"IF(OR($C81=\"S\",$C81=0),0,MATCH(0,OFFSET($D81,1,$C81,ROW($C$90)-ROW($C81)),0))","v":9},{"$f":"IF(OR($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$90)-ROW($C81)),0))","v":7},{"$f":"IF(OR($X81>0,$C81=1,$C81=2,$C81=3,$C81=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C81=1)+4*(C81=2)+8*(C81=3)+16*(C81=4)+32*(C81=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$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($C81=\"S\",I81&\".\",\"\")))","v":"1.14."},"SINAPI",null,"PINTURA","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T81)-ROW(T$15),0)","v":0},0,"BDI 1",{"$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$11)))","v":58862.04},"RA",{"$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$3),0)),SomaAgrup)","v":58862.040000000008},{"$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":15},{"$f":"IF(AND($C81=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($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":"(Sem Código)"},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$9)","v":0.2034},null,null,null,null,58862.04,0]
["S",2,"S",0,{"$f":"IF($C82=1,OFFSET(E82,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E82,-1,0))),OFFSET(E82,-1,0))","v":1},14,0,0,1,{"$f":"IF(OR($C82=\"S\",$C82=0),0,MATCH(0,OFFSET($D82,1,$C82,ROW($C$90)-ROW($C82)),0))","v":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$90)-ROW($C82)),0))","v":0},"F","Serviço","Serviço","1.14.0.1.","SINAPI","102488",{"$f":"IF($C82=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"PREPARO DO PISO CIMENTADO PARA PINTURA - LIXAMENTO E LIMPEZA. AF_05/2021"},"M2",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T82)-ROW(T$15),0)","v":521.1},3.5,"BDI 1",{"$f":"IF($C82=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH82),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":4.21},2193.83,"RA","RA",{"$f":"IF($C82=\"S\",IF($Z82=\"CP\",$X82,IF($Z82=\"RA\",(($X82)*QCI!$AA$3),0)),SomaAgrup)","v":2193.83},0,{"$f":"IF($N82=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C82=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X82<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG82<>\"\",$AG82>0,ORÇAMENTO.CustoUnitario>$AG82),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN82)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C82=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102488"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C82<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE82,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE82,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5853},3.5,0.2034,null,null,null,null,2193.83,4.21]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C83=\"s\",C83=0),OFFSET(B83,-1,0),C83)","v":2},{"$f":"IF(OFFSET(C83,-1,0)=\"L\",1,IF(OFFSET(C83,-1,0)=1,2,IF(OR(A83=\"s\",A83=0),\"S\",IF(AND(OFFSET(C83,-1,0)=2,A83=4),3,IF(AND(OR(OFFSET(C83,-1,0)=\"s\",OFFSET(C83,-1,0)=0),A83<>\"s\",A83>OFFSET(B83,-1,0)),OFFSET(B83,-1,0),A83)))))","v":"S"},{"$f":"IF(OR(C83=\"S\",C83=0),0,IF(ISERROR(K83),J83,SMALL(J83:K83,1)))","v":0},{"$f":"IF($C83=1,OFFSET(E83,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E83,-1,0))),OFFSET(E83,-1,0))","v":1},{"$f":"IF($C83=1,0,IF($C83=2,OFFSET(F83,-1,0)+1,OFFSET(F83,-1,0)))","v":14},{"$f":"IF(AND($C83<=2,$C83<>0),0,IF($C83=3,OFFSET(G83,-1,0)+1,OFFSET(G83,-1,0)))","v":0},{"$f":"IF(AND($C83<=3,$C83<>0),0,IF($C83=4,OFFSET(H83,-1,0)+1,OFFSET(H83,-1,0)))","v":0},{"$f":"IF(AND($C83<=4,$C83<>0),0,IF(AND($C83=\"S\",$X83>0),OFFSET(I83,-1,0)+1,OFFSET(I83,-1,0)))","v":2},{"$f":"IF(OR($C83=\"S\",$C83=0),0,MATCH(0,OFFSET($D83,1,$C83,ROW($C$90)-ROW($C83)),0))","v":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$90)-ROW($C83)),0))","v":0},{"$f":"IF(OR($X83>0,$C83=1,$C83=2,$C83=3,$C83=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C83=1)+4*(C83=2)+8*(C83=3)+16*(C83=4)+32*(C83=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C83=0,$L83=\"\"),\"-\",CONCATENATE(E83&\".\",IF(AND($A$5>=2,$C83>=2),F83&\".\",\"\"),IF(AND($A$5>=3,$C83>=3),G83&\".\",\"\"),IF(AND($A$5>=4,$C83>=4),H83&\".\",\"\"),IF($C83=\"S\",I83&\".\",\"\")))","v":"1.14.0.2."},"SINAPI","102494",{"$f":"IF($C83=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"PINTURA DE PISO COM TINTA EPÓXI, APLICAÇÃO MANUAL, 2 DEMÃOS, INCLUSO PRIMER EPÓXI. AF_05/2021"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T83)-ROW(T$15),0)","v":521.1},51.64,"BDI 1",{"$f":"IF($C83=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH83),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":62.14},{"$f":"IF($C83=\"S\",VTOTAL1,IF($C83=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":32381.15},"RA",{"$f":"IF(AND($C83=\"S\",$X83>0),IF(ISBLANK($Y83),\"RA\",LEFT($Y83,2)),\"\")","v":"RA"},{"$f":"IF($C83=\"S\",IF($Z83=\"CP\",$X83,IF($Z83=\"RA\",(($X83)*QCI!$AA$3),0)),SomaAgrup)","v":32381.15},{"$f":"IF($C83=\"S\",IF($Z83=\"OU\",ROUND($X83,2),0),SomaAgrup)","v":0},{"$f":"IF($N83=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C83=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X83<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG83<>\"\",$AG83>0,ORÇAMENTO.CustoUnitario>$AG83),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN83)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C83=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102494"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C83<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE83,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE83,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5857},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":51.64},{"$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$9)","v":0.2034},null,null,null,null,32381.15,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH83),2)","v":62.14}]
["S",2,"S",0,{"$f":"IF($C84=1,OFFSET(E84,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E84,-1,0))),OFFSET(E84,-1,0))","v":1},14,0,0,3,{"$f":"IF(OR($C84=\"S\",$C84=0),0,MATCH(0,OFFSET($D84,1,$C84,ROW($C$90)-ROW($C84)),0))","v":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$90)-ROW($C84)),0))","v":0},"F","Serviço","Serviço","1.14.0.3.","SINAPI","102506",{"$f":"IF($C84=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"PINTURA DE DEMARCAÇÃO DE QUADRA POLIESPORTIVA COM TINTA EPÓXI, E = 5 CM, APLICAÇÃO MANUAL. AF_05/2021"},"M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T84)-ROW(T$15),0)","v":458.5},10.06,"BDI 1",{"$f":"IF($C84=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH84),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":12.11},5552.44,"RA","RA",{"$f":"IF($C84=\"S\",IF($Z84=\"CP\",$X84,IF($Z84=\"RA\",(($X84)*QCI!$AA$3),0)),SomaAgrup)","v":5552.44},0,{"$f":"IF($N84=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C84=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X84<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG84<>\"\",$AG84>0,ORÇAMENTO.CustoUnitario>$AG84),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN84)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C84=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102506"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C84<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE84,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE84,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5866},10.06,0.2034,null,null,null,null,5552.44,12.11]
["S",2,"S",0,{"$f":"IF($C85=1,OFFSET(E85,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E85,-1,0))),OFFSET(E85,-1,0))","v":1},14,0,0,4,{"$f":"IF(OR($C85=\"S\",$C85=0),0,MATCH(0,OFFSET($D85,1,$C85,ROW($C$90)-ROW($C85)),0))","v":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$90)-ROW($C85)),0))","v":0},"F","Serviço","Serviço","1.14.0.4.","SINAPI","100723",{"$f":"IF($C85=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"PINTURA COM TINTA ALQUÍDICA DE FUNDO E ACABAMENTO (ESMALTE SINTÉTICO GRAFITE) PULVERIZADA SOBRE PERFIL METÁLICO EXECUTADO EM FÁBRICA (POR DEMÃO). AF_01/2020_P"},"M2",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T85)-ROW(T$15),0)","v":1414},9.5399999999999991,"BDI 1",{"$f":"IF($C85=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH85),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":11.48},16232.72,"RA","RA",{"$f":"IF($C85=\"S\",IF($Z85=\"CP\",$X85,IF($Z85=\"RA\",(($X85)*QCI!$AA$3),0)),SomaAgrup)","v":16232.72},0,{"$f":"IF($N85=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C85=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X85<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG85<>\"\",$AG85>0,ORÇAMENTO.CustoUnitario>$AG85),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN85)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C85=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100723"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C85<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE85,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE85,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5819},9.5399999999999991,0.2034,null,null,null,null,16232.72,11.48]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C86=\"s\",C86=0),OFFSET(B86,-1,0),C86)","v":2},{"$f":"IF(OFFSET(C86,-1,0)=\"L\",1,IF(OFFSET(C86,-1,0)=1,2,IF(OR(A86=\"s\",A86=0),\"S\",IF(AND(OFFSET(C86,-1,0)=2,A86=4),3,IF(AND(OR(OFFSET(C86,-1,0)=\"s\",OFFSET(C86,-1,0)=0),A86<>\"s\",A86>OFFSET(B86,-1,0)),OFFSET(B86,-1,0),A86)))))","v":"S"},{"$f":"IF(OR(C86=\"S\",C86=0),0,IF(ISERROR(K86),J86,SMALL(J86:K86,1)))","v":0},{"$f":"IF($C86=1,OFFSET(E86,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E86,-1,0))),OFFSET(E86,-1,0))","v":1},{"$f":"IF($C86=1,0,IF($C86=2,OFFSET(F86,-1,0)+1,OFFSET(F86,-1,0)))","v":14},{"$f":"IF(AND($C86<=2,$C86<>0),0,IF($C86=3,OFFSET(G86,-1,0)+1,OFFSET(G86,-1,0)))","v":0},{"$f":"IF(AND($C86<=3,$C86<>0),0,IF($C86=4,OFFSET(H86,-1,0)+1,OFFSET(H86,-1,0)))","v":0},{"$f":"IF(AND($C86<=4,$C86<>0),0,IF(AND($C86=\"S\",$X86>0),OFFSET(I86,-1,0)+1,OFFSET(I86,-1,0)))","v":5},{"$f":"IF(OR($C86=\"S\",$C86=0),0,MATCH(0,OFFSET($D86,1,$C86,ROW($C$90)-ROW($C86)),0))","v":0},{"$f":"IF(OR($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$90)-ROW($C86)),0))","v":0},{"$f":"IF(OR($X86>0,$C86=1,$C86=2,$C86=3,$C86=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C86=1)+4*(C86=2)+8*(C86=3)+16*(C86=4)+32*(C86=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C86=0,$L86=\"\"),\"-\",CONCATENATE(E86&\".\",IF(AND($A$5>=2,$C86>=2),F86&\".\",\"\"),IF(AND($A$5>=3,$C86>=3),G86&\".\",\"\"),IF(AND($A$5>=4,$C86>=4),H86&\".\",\"\"),IF($C86=\"S\",I86&\".\",\"\")))","v":"1.14.0.5."},"SINAPI","88485",{"$f":"IF($C86=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"APLICAÇÃO DE FUNDO SELADOR ACRÍLICO EM PAREDES, UMA DEMÃO. AF_06/2014"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T86)-ROW(T$15),0)","v":127},2.48,"BDI 1",{"$f":"IF($C86=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH86),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":2.98},{"$f":"IF($C86=\"S\",VTOTAL1,IF($C86=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":378.46},"RA",{"$f":"IF(AND($C86=\"S\",$X86>0),IF(ISBLANK($Y86),\"RA\",LEFT($Y86,2)),\"\")","v":"RA"},{"$f":"IF($C86=\"S\",IF($Z86=\"CP\",$X86,IF($Z86=\"RA\",(($X86)*QCI!$AA$3),0)),SomaAgrup)","v":378.46},{"$f":"IF($C86=\"S\",IF($Z86=\"OU\",ROUND($X86,2),0),SomaAgrup)","v":0},{"$f":"IF($N86=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C86=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X86<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG86<>\"\",$AG86>0,ORÇAMENTO.CustoUnitario>$AG86),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN86)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C86=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 88485"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C86<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE86,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE86,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5760},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":2.48},{"$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$9)","v":0.2034},null,null,null,null,378.46,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH86),2)","v":2.98}]
[{"$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"},{"$f":"IF(OR(C87=\"s\",C87=0),OFFSET(B87,-1,0),C87)","v":2},{"$f":"IF(OFFSET(C87,-1,0)=\"L\",1,IF(OFFSET(C87,-1,0)=1,2,IF(OR(A87=\"s\",A87=0),\"S\",IF(AND(OFFSET(C87,-1,0)=2,A87=4),3,IF(AND(OR(OFFSET(C87,-1,0)=\"s\",OFFSET(C87,-1,0)=0),A87<>\"s\",A87>OFFSET(B87,-1,0)),OFFSET(B87,-1,0),A87)))))","v":"S"},{"$f":"IF(OR(C87=\"S\",C87=0),0,IF(ISERROR(K87),J87,SMALL(J87:K87,1)))","v":0},{"$f":"IF($C87=1,OFFSET(E87,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E87,-1,0))),OFFSET(E87,-1,0))","v":1},{"$f":"IF($C87=1,0,IF($C87=2,OFFSET(F87,-1,0)+1,OFFSET(F87,-1,0)))","v":14},{"$f":"IF(AND($C87<=2,$C87<>0),0,IF($C87=3,OFFSET(G87,-1,0)+1,OFFSET(G87,-1,0)))","v":0},{"$f":"IF(AND($C87<=3,$C87<>0),0,IF($C87=4,OFFSET(H87,-1,0)+1,OFFSET(H87,-1,0)))","v":0},{"$f":"IF(AND($C87<=4,$C87<>0),0,IF(AND($C87=\"S\",$X87>0),OFFSET(I87,-1,0)+1,OFFSET(I87,-1,0)))","v":6},{"$f":"IF(OR($C87=\"S\",$C87=0),0,MATCH(0,OFFSET($D87,1,$C87,ROW($C$90)-ROW($C87)),0))","v":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$90)-ROW($C87)),0))","v":0},{"$f":"IF(OR($X87>0,$C87=1,$C87=2,$C87=3,$C87=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C87=1)+4*(C87=2)+8*(C87=3)+16*(C87=4)+32*(C87=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C87=0,$L87=\"\"),\"-\",CONCATENATE(E87&\".\",IF(AND($A$5>=2,$C87>=2),F87&\".\",\"\"),IF(AND($A$5>=3,$C87>=3),G87&\".\",\"\"),IF(AND($A$5>=4,$C87>=4),H87&\".\",\"\"),IF($C87=\"S\",I87&\".\",\"\")))","v":"1.14.0.6."},"SINAPI","88489",{"$f":"IF($C87=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"APLICAÇÃO MANUAL DE PINTURA COM TINTA LÁTEX ACRÍLICA EM PAREDES, DUAS DEMÃOS. AF_06/2014"},{"$f":"REFERENCIA.Unidade","v":"M2"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T87)-ROW(T$15),0)","v":127},13.89,"BDI 1",{"$f":"IF($C87=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH87),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":16.72},{"$f":"IF($C87=\"S\",VTOTAL1,IF($C87=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2123.44},"RA",{"$f":"IF(AND($C87=\"S\",$X87>0),IF(ISBLANK($Y87),\"RA\",LEFT($Y87,2)),\"\")","v":"RA"},{"$f":"IF($C87=\"S\",IF($Z87=\"CP\",$X87,IF($Z87=\"RA\",(($X87)*QCI!$AA$3),0)),SomaAgrup)","v":2123.44},{"$f":"IF($C87=\"S\",IF($Z87=\"OU\",ROUND($X87,2),0),SomaAgrup)","v":0},{"$f":"IF($N87=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C87=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X87<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG87<>\"\",$AG87>0,ORÇAMENTO.CustoUnitario>$AG87),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN87)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C87=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 88489"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C87<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE87,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE87,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":5762},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":13.89},{"$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$9)","v":0.2034},null,null,null,null,2123.44,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH87),2)","v":16.72}]
[2,2,2,2,{"$f":"IF($C88=1,OFFSET(E88,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E88,-1,0))),OFFSET(E88,-1,0))","v":1},15,0,0,0,{"$f":"IF(OR($C88=\"S\",$C88=0),0,MATCH(0,OFFSET($D88,1,$C88,ROW($C$90)-ROW($C88)),0))","v":2},{"$f":"IF(OR($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$90)-ROW($C88)),0))","v":{"$error":"#N/A"}},"F","Nível 2","Nível 2","1.15.","SINAPI",null,"IMPLANTAÇÃO SERVIÇOS EXTERNOS","-",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T88)-ROW(T$15),0)","v":0},0,"BDI 1",{"$f":"IF($C88=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH88),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},9579.41,"RA","",{"$f":"IF($C88=\"S\",IF($Z88=\"CP\",$X88,IF($Z88=\"RA\",(($X88)*QCI!$AA$3),0)),SomaAgrup)","v":9579.41},0,{"$f":"IF($N88=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C88=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X88<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG88<>\"\",$AG88>0,ORÇAMENTO.CustoUnitario>$AG88),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN88)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":16},{"$f":"IF(AND($C88=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C88<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE88,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE88,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(Sem Código)"},0,0.2034,null,null,null,null,9579.41,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C89=\"s\",C89=0),OFFSET(B89,-1,0),C89)","v":2},{"$f":"IF(OFFSET(C89,-1,0)=\"L\",1,IF(OFFSET(C89,-1,0)=1,2,IF(OR(A89=\"s\",A89=0),\"S\",IF(AND(OFFSET(C89,-1,0)=2,A89=4),3,IF(AND(OR(OFFSET(C89,-1,0)=\"s\",OFFSET(C89,-1,0)=0),A89<>\"s\",A89>OFFSET(B89,-1,0)),OFFSET(B89,-1,0),A89)))))","v":"S"},{"$f":"IF(OR(C89=\"S\",C89=0),0,IF(ISERROR(K89),J89,SMALL(J89:K89,1)))","v":0},{"$f":"IF($C89=1,OFFSET(E89,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E89,-1,0))),OFFSET(E89,-1,0))","v":1},{"$f":"IF($C89=1,0,IF($C89=2,OFFSET(F89,-1,0)+1,OFFSET(F89,-1,0)))","v":15},{"$f":"IF(AND($C89<=2,$C89<>0),0,IF($C89=3,OFFSET(G89,-1,0)+1,OFFSET(G89,-1,0)))","v":0},{"$f":"IF(AND($C89<=3,$C89<>0),0,IF($C89=4,OFFSET(H89,-1,0)+1,OFFSET(H89,-1,0)))","v":0},{"$f":"IF(AND($C89<=4,$C89<>0),0,IF(AND($C89=\"S\",$X89>0),OFFSET(I89,-1,0)+1,OFFSET(I89,-1,0)))","v":1},{"$f":"IF(OR($C89=\"S\",$C89=0),0,MATCH(0,OFFSET($D89,1,$C89,ROW($C$90)-ROW($C89)),0))","v":0},{"$f":"IF(OR($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$90)-ROW($C89)),0))","v":0},{"$f":"IF(OR($X89>0,$C89=1,$C89=2,$C89=3,$C89=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C89=1)+4*(C89=2)+8*(C89=3)+16*(C89=4)+32*(C89=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C89=0,$L89=\"\"),\"-\",CONCATENATE(E89&\".\",IF(AND($A$5>=2,$C89>=2),F89&\".\",\"\"),IF(AND($A$5>=3,$C89>=3),G89&\".\",\"\"),IF(AND($A$5>=4,$C89>=4),H89&\".\",\"\"),IF($C89=\"S\",I89&\".\",\"\")))","v":"1.15.0.1."},"Composição","12",{"$f":"IF($C89=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"BANCOS EM TABUA APARELHADA *2,5 X 30* CM, INCLUSO PINTURA, MÃO DE OBRA E PARAFUSO COM BUCHA PARA FIXAÇÃO                                                                                                                                                                                                                                                                                                                                                                                                                     "},{"$f":"REFERENCIA.Unidade","v":"M"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T89)-ROW(T$15),0)","v":92.51},86.05,"BDI 1",{"$f":"IF($C89=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH89),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":103.55},{"$f":"IF($C89=\"S\",VTOTAL1,IF($C89=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":9579.41},"RA",{"$f":"IF(AND($C89=\"S\",$X89>0),IF(ISBLANK($Y89),\"RA\",LEFT($Y89,2)),\"\")","v":"RA"},{"$f":"IF($C89=\"S\",IF($Z89=\"CP\",$X89,IF($Z89=\"RA\",(($X89)*QCI!$AA$3),0)),SomaAgrup)","v":9579.41},{"$f":"IF($C89=\"S\",IF($Z89=\"OU\",ROUND($X89,2),0),SomaAgrup)","v":0},{"$f":"IF($N89=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C89=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X89<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG89<>\"\",$AG89>0,ORÇAMENTO.CustoUnitario>$AG89),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN89)),\"ACIMA REF.\",\"\")))))","v":""},{"$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":""},{"$f":"IF(AND($C89=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 12"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xls)\",IF(OR($C89<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE89,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE89,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":13},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":86.05},{"$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$9)","v":0.2034},null,null,null,null,{"$f":"$X89","v":9579.41},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH89),2)","v":103.55}]
[-1,null,-1,null,0,0,0,0,0,null,null,"F"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*O regime de Contribuição Previdenciária adotado é SEM DESONERAÇÂO, pois este é o mais adequado para a Administração Pública. *Os encargos sociais para mão-de-obra horista e mesalista atendem ao estabelecido no SINAPI para SC."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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:",{"$f":"Import.RespOrçamento","v":"Rafael Calistro Borba"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2022-03-30"},null,null,null,"CREA/CAU:","CREA-SC 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":98,"n_cols":59,"rows_kept":98,"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 - (SELECIONAR)"},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,{"$f":"Import.Apelido","v":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA "},null,{"$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:M90,0))","v":1},"FRENTES DE OBRA:",null,".","CONSTRUÇÃO",null,null,null,null,null,null,null,null,null,".",{"$f":"OFFSET($P$12,0,AB$13)","v":"CONSTRUÇÃO"},{"$f":"OFFSET($P$12,0,AC$13)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AM$13)","v":"CONSTRUÇÃO"},{"$f":"OFFSET($P$12,0,AN$13)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AX$13)","v":"CONSTRUÇÃO"},{"$f":"OFFSET($P$12,0,AY$13)","v":0},0,0,0,0,0,0,0,0]
["AUTOEVENTO","Empty",null,"Nível","Item","Descrição","Unidade","Quantidade","Memória de Cálculo",null,"Nº",null,"# Evento","Agrupador de Eventos",{"$f":"OFFSET(O13,0,-1)+1","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET(Q13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,null,{"$f":"OFFSET(AB13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,null,1,2,3,4,5,6,7,8,9,10,null,1,2,3,4,5,6,7,8,9,10]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K14<>\"\",MIN(VALUE(LEFT(K14,FIND(\".\",K14)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B14>AUTOEVENTO,$B14=\"S\",$B14=0),SUBSTITUTE(OFFSET($A14,-1,0),IF($D14=\"Serviço\",\".\",\"\"),\"\"),ROW(A14)-ROW($A$15)&\".\"))","v":0},{"$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$15),0)","v":"(Sem Código)"},{"$f":"IF($D14<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G14)-ROW(G$15),0))","v":"-"},{"$f":"IF($D14<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H14)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q14:$AA14,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D14<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A14,IF(ISERROR(MATCH($A14,$A$15:OFFSET($A14,-1,0),0)),MAX($M$15:OFFSET(M14,-1,0))+1,INDEX($M$15:OFFSET(M14,-1,0),MATCH($A14,$A$15:OFFSET($A14,-1,0),0)))))","v":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"},{"$f":"Import.DescLote","v":"Rua: Higino João Pio, S/N - Estaleirinho"},null,null,null,null,null,null,".",{"$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$13)","v":1338708.8799999999},0,0,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(OFFSET(AB$15,1,0):AB$90),2)","v":1338708.8799999999},{"$f":"SUM(OFFSET(AC$15,1,0):AC$90)","v":0},{"$f":"SUM(OFFSET(AD$15,1,0):AD$90)","v":0},{"$f":"SUM(OFFSET(AE$15,1,0):AE$90)","v":0},{"$f":"SUM(OFFSET(AF$15,1,0):AF$90)","v":0},{"$f":"SUM(OFFSET(AG$15,1,0):AG$90)","v":0},{"$f":"SUM(OFFSET(AH$15,1,0):AH$90)","v":0},{"$f":"SUM(OFFSET(AI$15,1,0):AI$90)","v":0},{"$f":"SUM(OFFSET(AJ$15,1,0):AJ$90)","v":0},{"$f":"SUM(OFFSET(AK$15,1,0):AK$90)","v":0},null,{"$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$15),0)","v":"SERVIÇOS INICIAIS"},{"$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$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D18)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E18)-ROW(E$15),0)","v":"1.1.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F18)-ROW(F$15),0)","v":"PLACA DE OBRA EM CHAPA DE AÇO GALVANIZADO (REF. SINAPI-C 74209/14 DE 01/20220)"},{"$f":"IF($D18<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G18)-ROW(G$15),0))","v":"UN   "},{"$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$7))))","v":3},"2,00 m x 1,50 m ",null,"2.SERVIÇOS INICIAIS",".",{"$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"},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$15),0),0)","v":1192.3499999999999},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K19<>\"\",MIN(VALUE(LEFT(K19,FIND(\".\",K19)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B19>AUTOEVENTO,$B19=\"S\",$B19=0),SUBSTITUTE(OFFSET($A19,-1,0),IF($D19=\"Serviço\",\".\",\"\"),\"\"),ROW(A19)-ROW($A$15)&\".\"))","v":2},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B19)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C19)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D19)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E19)-ROW(E$15),0)","v":"1.1.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F19)-ROW(F$15),0)","v":"SONDAGEM A PERCUSSAO"},{"$f":"IF($D19<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G19)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":60},"3 pontos de 20 m",null,"2.SERVIÇOS INICIAIS",".",{"$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"},null,null,60,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$15),0),0)","v":4614},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K20<>\"\",MIN(VALUE(LEFT(K20,FIND(\".\",K20)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B20>AUTOEVENTO,$B20=\"S\",$B20=0),SUBSTITUTE(OFFSET($A20,-1,0),IF($D20=\"Serviço\",\".\",\"\"),\"\"),ROW(A20)-ROW($A$15)&\".\"))","v":2},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B20)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C20)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D20)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E20)-ROW(E$15),0)","v":"1.1.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F20)-ROW(F$15),0)","v":"LOCACAO CONVENCIONAL DE OBRA, UTILIZANDO GABARITO DE TÁBUAS CORRIDAS PONTALETADAS A CADA 2,00M -  2 UTILIZAÇÕES. AF_10/2018"},{"$f":"IF($D20<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G20)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":128},"(42,00+22,00)*2",null,"2.SERVIÇOS INICIAIS",".",{"$f":"IF($D20<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A20,IF(ISERROR(MATCH($A20,$A$15:OFFSET($A20,-1,0),0)),MAX($M$15:OFFSET(M20,-1,0))+1,INDEX($M$15:OFFSET(M20,-1,0),MATCH($A20,$A$15:OFFSET($A20,-1,0),0)))))","v":2},{"$f":"IF($D20<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A20=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A20,0)),OFFSET($F$15,$A20,0)))","v":"SERVIÇOS INICIAIS"},null,null,128,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D20=\"Serviço\",AB$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),ROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AB20)-ROW(AB$15),0),0)","v":8573.44},{"$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$13))))","v":1},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AN$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AO$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AP$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AQ$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AR$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AS$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AT$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AU$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AV$13))))","v":1000000000000},null,{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AX$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AY$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AZ$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BA$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BB$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BC$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BD$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BE$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BF$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K21<>\"\",MIN(VALUE(LEFT(K21,FIND(\".\",K21)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B21>AUTOEVENTO,$B21=\"S\",$B21=0),SUBSTITUTE(OFFSET($A21,-1,0),IF($D21=\"Serviço\",\".\",\"\"),\"\"),ROW(A21)-ROW($A$15)&\".\"))","v":0},{"$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$15),0)","v":"DEMOLIÇÃO"},{"$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$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K22<>\"\",MIN(VALUE(LEFT(K22,FIND(\".\",K22)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B22>AUTOEVENTO,$B22=\"S\",$B22=0),SUBSTITUTE(OFFSET($A22,-1,0),IF($D22=\"Serviço\",\".\",\"\"),\"\"),ROW(A22)-ROW($A$15)&\".\"))","v":3},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B22)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C22)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D22)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E22)-ROW(E$15),0)","v":"1.2.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F22)-ROW(F$15),0)","v":"DEMOLIÇÃO DE LAJES, DE FORMA MECANIZADA COM MARTELETE, SEM REAPROVEITAMENTO. AF_12/2017"},{"$f":"IF($D22<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G22)-ROW(G$15),0))","v":"M3"},{"$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$7))))","v":5.83},"vigas (4,03*0,20*0,50+8,34*0,20*0,45) + sapatas (0,90*1,30*0,20*20)",null,"3.MOVIMENTAÇÃO DE TERRA",".",{"$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":3},{"$f":"IF($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":"DEMOLIÇÃO"},null,null,{"$f":"(4.03*0.2*0.5+8.34*0.2*0.45)+(0.9*1.3*0.2*20)","v":5.8336000000000006},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":848.09},{"$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$13))))","v":1},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AN$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AO$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AP$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AQ$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AR$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AS$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AT$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AU$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AV$13))))","v":1000000000000},null,{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AX$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AY$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AZ$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BA$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BB$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BC$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BD$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BE$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BF$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K23<>\"\",MIN(VALUE(LEFT(K23,FIND(\".\",K23)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B23>AUTOEVENTO,$B23=\"S\",$B23=0),SUBSTITUTE(OFFSET($A23,-1,0),IF($D23=\"Serviço\",\".\",\"\"),\"\"),ROW(A23)-ROW($A$15)&\".\"))","v":3},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B23)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C23)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D23)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E23)-ROW(E$15),0)","v":"1.2.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F23)-ROW(F$15),0)","v":"CARGA, MANOBRA E DESCARGA DE ENTULHO EM CAMINHÃO BASCULANTE 10 M³ - CARGA COM ESCAVADEIRA HIDRÁULICA  (CAÇAMBA DE 0,80 M³ / 111 HP) E DESCARGA LIVRE (UNIDADE: M3). AF_07/2020"},{"$f":"IF($D23<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G23)-ROW(G$15),0))","v":"M3"},{"$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$7))))","v":5.83},"vigas (4,03*0,20*0,50+8,34*0,20*0,45) + sapatas (0,90*1,30*0,20*20)",null,"3.MOVIMENTAÇÃO DE TERRA",".",{"$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":3},{"$f":"IF($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":"DEMOLIÇÃO"},null,null,{"$f":"(4.03*0.2*0.5+8.34*0.2*0.45)+(0.9*1.3*0.2*20)","v":5.8336000000000006},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":45.53},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B24)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C24)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D24)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E24)-ROW(E$15),0)","v":"1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F24)-ROW(F$15),0)","v":"MOVIMENTAÇÃO DE TERRA"},{"$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$7))))","v":0},null,null,null,".",{"$f":"IF($D24<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A24,IF(ISERROR(MATCH($A24,$A$15:OFFSET($A24,-1,0),0)),MAX($M$15:OFFSET(M24,-1,0))+1,INDEX($M$15:OFFSET(M24,-1,0),MATCH($A24,$A$15:OFFSET($A24,-1,0),0)))))","v":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B25)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C25)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D25)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E25)-ROW(E$15),0)","v":"1.3.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F25)-ROW(F$15),0)","v":"ESCAVAÇÃO MECANIZADA DE VALA COM PROF. ATÉ 1,5 M (MÉDIA MONTANTE E JUSANTE/UMA COMPOSIÇÃO POR TRECHO), ESCAVADEIRA (0,8 M3), LARG. DE 1,5 M A 2,5 M, EM SOLO DE 1A CATEGORIA, EM LOCAIS COM ALTO NÍVEL DE INTERFERÊNCIA. AF_02/2021"},{"$f":"IF($D25<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G25)-ROW(G$15),0))","v":"M3"},{"$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$7))))","v":82.45},"vigas (4,03*0,50*0,70+8,34*0,50*0,70) + sapatas (1,40*1,80*1,55*20)",null,"4.INFRAESTRUTURA",".",{"$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":4},{"$f":"IF($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":"MOVIMENTAÇÃO DE TERRA"},null,null,{"$f":"(4.03*0.5*0.7+8.34*0.5*0.7)+(1.4*1.8*1.55*20)","v":82.4495},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":966.31},{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B26)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C26)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D26)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E26)-ROW(E$15),0)","v":"1.3.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F26)-ROW(F$15),0)","v":"REATERRO MANUAL DE VALAS COM COMPACTAÇÃO MECANIZADA. AF_04/2016"},{"$f":"IF($D26<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G26)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D26<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H26)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q26:$AA26,15-13*ORÇAMENTO!$AF$7))))","v":26.34},"vigas (4,03*0,50*0,50+8,34*0,50*0,50) + sapatas (0,50*1,50*1,55*20)",null,"4.INFRAESTRUTURA",".",{"$f":"IF($D26<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A26,IF(ISERROR(MATCH($A26,$A$15:OFFSET($A26,-1,0),0)),MAX($M$15:OFFSET(M26,-1,0))+1,INDEX($M$15:OFFSET(M26,-1,0),MATCH($A26,$A$15:OFFSET($A26,-1,0),0)))))","v":4},{"$f":"IF($D26<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A26=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A26,0)),OFFSET($F$15,$A26,0)))","v":"MOVIMENTAÇÃO DE TERRA"},null,null,{"$f":"(4.03*0.5*0.5+8.34*0.5*0.5)+(0.5*1.5*1.55*20)","v":26.342500000000001},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":984.59},{"$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$13))))","v":1},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AN$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AP$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AQ$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AR$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AS$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AT$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AU$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AV$13))))","v":1000000000000},null,{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AX$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AY$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AZ$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BA$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BB$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BC$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BD$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BE$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BF$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BG$13))))","v":1000000000000}]
[4,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B27)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C27)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D27)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E27)-ROW(E$15),0)","v":"1.3.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F27)-ROW(F$15),0)","v":"LASTRO COM MATERIAL GRANULAR, ESPESSURA DE *10 CM*"},{"$f":"IF($D27<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G27)-ROW(G$15),0))","v":"M3"},{"$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$7))))","v":2.59},"vigas (0,20*8,34*0,10+0,20*4,03*0,10) + sapatas (0,90*1,30*0,10*20)",null,"4.INFRAESTRUTURA",".",{"$f":"IF($D27<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A27,IF(ISERROR(MATCH($A27,$A$15:OFFSET($A27,-1,0),0)),MAX($M$15:OFFSET(M27,-1,0))+1,INDEX($M$15:OFFSET(M27,-1,0),MATCH($A27,$A$15:OFFSET($A27,-1,0),0)))))","v":4},{"$f":"IF($D27<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A27=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A27,0)),OFFSET($F$15,$A27,0)))","v":"MOVIMENTAÇÃO DE TERRA"},null,null,{"$f":"(0.2*8.34*0.1+0.2*4.03*0.1)+(0.9*1.3*0.1*20)","v":2.5874000000000001},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":399.66},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B28)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C28)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D28)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E28)-ROW(E$15),0)","v":"1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F28)-ROW(F$15),0)","v":"INFRAESTRUTURA"},{"$f":"IF($D28<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G28)-ROW(G$15),0))","v":""},{"$f":"IF($D28<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H28)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q28:$AA28,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D28<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A28,IF(ISERROR(MATCH($A28,$A$15:OFFSET($A28,-1,0),0)),MAX($M$15:OFFSET(M28,-1,0))+1,INDEX($M$15:OFFSET(M28,-1,0),MATCH($A28,$A$15:OFFSET($A28,-1,0),0)))))","v":""},{"$f":"IF($D28<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A28=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A28,0)),OFFSET($F$15,$A28,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D28=\"Serviço\",AB$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),ROUND(OFFSET($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$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AN$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AO$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AP$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AQ$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AR$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AS$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AT$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AU$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AV$13))))","v":0},null,{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AX$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AY$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AZ$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BA$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BB$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BC$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BD$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BE$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BF$13))))","v":0},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BG$13))))","v":0}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B29)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C29)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D29)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E29)-ROW(E$15),0)","v":"1.4.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F29)-ROW(F$15),0)","v":"Sapatas e pilaretes "},{"$f":"IF($D29<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G29)-ROW(G$15),0))","v":""},{"$f":"IF($D29<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H29)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q29:$AA29,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D29<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A29,IF(ISERROR(MATCH($A29,$A$15:OFFSET($A29,-1,0),0)),MAX($M$15:OFFSET(M29,-1,0))+1,INDEX($M$15:OFFSET(M29,-1,0),MATCH($A29,$A$15:OFFSET($A29,-1,0),0)))))","v":""},{"$f":"IF($D29<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A29=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A29,0)),OFFSET($F$15,$A29,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D29=\"Serviço\",AB$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),ROUND(OFFSET($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$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AN$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AO$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AP$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AQ$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AR$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AS$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AT$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AU$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AV$13))))","v":0},null,{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AX$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AY$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AZ$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BA$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BB$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BC$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BD$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BE$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BF$13))))","v":0},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BG$13))))","v":0}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B30)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C30)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D30)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E30)-ROW(E$15),0)","v":"1.4.1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F30)-ROW(F$15),0)","v":"CONCRETAGEM DE SAPATAS, FCK 25 MPA, COM USO DE JERICA \u0096 LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_06/2017 (REF SINAPI-C 96556)"},{"$f":"IF($D30<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G30)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D30<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H30)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q30:$AA30,15-13*ORÇAMENTO!$AF$7))))","v":19.399999999999999},"Conforme projeto estrutural",null,"5.INFRAESTRUTURA - VB",".",{"$f":"IF($D30<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A30,IF(ISERROR(MATCH($A30,$A$15:OFFSET($A30,-1,0),0)),MAX($M$15:OFFSET(M30,-1,0))+1,INDEX($M$15:OFFSET(M30,-1,0),MATCH($A30,$A$15:OFFSET($A30,-1,0),0)))))","v":5},{"$f":"IF($D30<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A30=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A30,0)),OFFSET($F$15,$A30,0)))","v":"INFRAESTRUTURA - SAPATAS"},null,null,19.399999999999999,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$15),0),0)","v":12927.19},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K31<>\"\",MIN(VALUE(LEFT(K31,FIND(\".\",K31)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B31>AUTOEVENTO,$B31=\"S\",$B31=0),SUBSTITUTE(OFFSET($A31,-1,0),IF($D31=\"Serviço\",\".\",\"\"),\"\"),ROW(A31)-ROW($A$15)&\".\"))","v":5},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B31)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C31)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D31)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E31)-ROW(E$15),0)","v":"1.4.1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F31)-ROW(F$15),0)","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 8 MM - MONTAGEM. AF_06/2017"},{"$f":"IF($D31<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G31)-ROW(G$15),0))","v":"KG"},{"$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$7))))","v":160.4},"Conforme projeto estrutural",null,"5.INFRAESTRUTURA - VB",".",{"$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":5},{"$f":"IF($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":"INFRAESTRUTURA - SAPATAS"},null,null,160.4,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$15),0),0)","v":3458.22},{"$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$13))))","v":1000000000000}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B32)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C32)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D32)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E32)-ROW(E$15),0)","v":"1.4.1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F32)-ROW(F$15),0)","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 10 MM - MONTAGEM. AF_06/2017"},{"$f":"IF($D32<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G32)-ROW(G$15),0))","v":"KG"},{"$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$7))))","v":636.4},"Conforme projeto estrutural",null,"5.INFRAESTRUTURA - VB",".",{"$f":"IF($D32<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A32,IF(ISERROR(MATCH($A32,$A$15:OFFSET($A32,-1,0),0)),MAX($M$15:OFFSET(M32,-1,0))+1,INDEX($M$15:OFFSET(M32,-1,0),MATCH($A32,$A$15:OFFSET($A32,-1,0),0)))))","v":5},{"$f":"IF($D32<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A32=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A32,0)),OFFSET($F$15,$A32,0)))","v":"INFRAESTRUTURA - SAPATAS"},null,null,636.4,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$15),0),0)","v":12225.24},{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AO$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AP$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AQ$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AR$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AS$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AT$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AU$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AV$13))))","v":1000000000000},null,{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AX$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AY$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AZ$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BA$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BB$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BC$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BD$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BE$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BF$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BG$13))))","v":1000000000000}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B33)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C33)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D33)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E33)-ROW(E$15),0)","v":"1.4.1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F33)-ROW(F$15),0)","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME E SAPATA UTILIZANDO AÇO CA-60 DE 5 MM - MONTAGEM. AF_06/2017"},{"$f":"IF($D33<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G33)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D33<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H33)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q33:$AA33,15-13*ORÇAMENTO!$AF$7))))","v":345.9},"Conforme projeto estrutural",null,"5.INFRAESTRUTURA - VB",".",{"$f":"IF($D33<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A33,IF(ISERROR(MATCH($A33,$A$15:OFFSET($A33,-1,0),0)),MAX($M$15:OFFSET(M33,-1,0))+1,INDEX($M$15:OFFSET(M33,-1,0),MATCH($A33,$A$15:OFFSET($A33,-1,0),0)))))","v":5},{"$f":"IF($D33<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A33=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A33,0)),OFFSET($F$15,$A33,0)))","v":"INFRAESTRUTURA - SAPATAS"},null,null,345.9,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$15),0),0)","v":8578.32},{"$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$13))))","v":1},{"$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$13))))","v":1000000000000}]
[5,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B34)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C34)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D34)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E34)-ROW(E$15),0)","v":"1.4.1.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F34)-ROW(F$15),0)","v":"FABRICAÇÃO, MONTAGEM E DESMONTAGEM DE FÔRMA PARA SAPATA, EM MADEIRA SERRADA, E=25 MM, 1 UTILIZAÇÃO. AF_06/2017 (REF SINAPI-C 96529)"},{"$f":"IF($D34<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G34)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":93.6},"Conforme projeto estrutural",null,"5.INFRAESTRUTURA - VB",".",{"$f":"IF($D34<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A34,IF(ISERROR(MATCH($A34,$A$15:OFFSET($A34,-1,0),0)),MAX($M$15:OFFSET(M34,-1,0))+1,INDEX($M$15:OFFSET(M34,-1,0),MATCH($A34,$A$15:OFFSET($A34,-1,0),0)))))","v":5},{"$f":"IF($D34<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A34=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A34,0)),OFFSET($F$15,$A34,0)))","v":"INFRAESTRUTURA - SAPATAS"},null,null,93.6,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$15),0),0)","v":17299.150000000001},{"$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$13))))","v":1},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K35<>\"\",MIN(VALUE(LEFT(K35,FIND(\".\",K35)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B35>AUTOEVENTO,$B35=\"S\",$B35=0),SUBSTITUTE(OFFSET($A35,-1,0),IF($D35=\"Serviço\",\".\",\"\"),\"\"),ROW(A35)-ROW($A$15)&\".\"))","v":0},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B35)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C35)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D35)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E35)-ROW(E$15),0)","v":"1.4.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F35)-ROW(F$15),0)","v":"Vigas de baldrame em concreto armado"},{"$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$7))))","v":0},null,null,null,".",{"$f":"IF($D35<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A35,IF(ISERROR(MATCH($A35,$A$15:OFFSET($A35,-1,0),0)),MAX($M$15:OFFSET(M35,-1,0))+1,INDEX($M$15:OFFSET(M35,-1,0),MATCH($A35,$A$15:OFFSET($A35,-1,0),0)))))","v":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[6,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B36)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C36)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D36)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E36)-ROW(E$15),0)","v":"1.4.2.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F36)-ROW(F$15),0)","v":"CONCRETAGEM DE BLOCOS DE COROAMENTO E VIGAS BALDRAME, FCK 25 MPA, COM USO DE JERICA – LANÇAMENTO, ADENSAMENTO E ACABAMENTO"},{"$f":"IF($D36<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G36)-ROW(G$15),0))","v":"M3"},{"$f":"IF($D36<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H36)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q36:$AA36,15-13*ORÇAMENTO!$AF$7))))","v":12.7},"12,34+9,39",null,"6.INFRAESTRUTURA - LAJE",".",{"$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":6},{"$f":"IF($D36<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A36=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A36,0)),OFFSET($F$15,$A36,0)))","v":"INFRAESTRUTURA - VB"},null,null,12.7,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$15),0),0)","v":8413.75},{"$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$13))))","v":1},{"$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$13))))","v":1000000000000}]
[6,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B37)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C37)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D37)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E37)-ROW(E$15),0)","v":"1.4.2.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F37)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE UMA ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO EM UMA EDIFICAÇÃO TÉRREA OU SOBRADO UTILIZANDO AÇO CA-60 DE 5,0 MM - MONTAGEM. AF_12/2015"},{"$f":"IF($D37<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G37)-ROW(G$15),0))","v":"KG"},{"$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$7))))","v":129.1},"137,7+88",null,"6.INFRAESTRUTURA - LAJE",".",{"$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":6},{"$f":"IF($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":"INFRAESTRUTURA - VB"},null,null,129.1,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$15),0),0)","v":3228.79},{"$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$13))))","v":1},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[6,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B38)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C38)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D38)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E38)-ROW(E$15),0)","v":"1.4.2.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F38)-ROW(F$15),0)","v":"ARMAÇÃO DE PILAR OU VIGA DE UMA ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO EM UMA EDIFICAÇÃO TÉRREA OU SOBRADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_12/2015"},{"$f":"IF($D38<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G38)-ROW(G$15),0))","v":"KG"},{"$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$7))))","v":343.2},"162,9+64,9",null,"6.INFRAESTRUTURA - LAJE",".",{"$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":6},{"$f":"IF($D38<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A38=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A38,0)),OFFSET($F$15,$A38,0)))","v":"INFRAESTRUTURA - VB"},null,null,343.2,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$15),0),0)","v":6558.55},{"$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$13))))","v":1000000000000}]
[6,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B39)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C39)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D39)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E39)-ROW(E$15),0)","v":"1.4.2.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F39)-ROW(F$15),0)","v":"FABRICAÇÃO, MONTAGEM E DESMONTAGEM DE FÔRMA P/ VIGA BALDRAME, EM MADEIRA SERRADA E=25MM (REF SINAPI -C 96536)"},{"$f":"IF($D39<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G39)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":152.4},"145,90+144,03",null,"6.INFRAESTRUTURA - LAJE",".",{"$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":6},{"$f":"IF($D39<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A39=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A39,0)),OFFSET($F$15,$A39,0)))","v":"INFRAESTRUTURA - VB"},null,null,152.4,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$15),0),0)","v":10971.28},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B40)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C40)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D40)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E40)-ROW(E$15),0)","v":"1.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F40)-ROW(F$15),0)","v":"SUPERESTRUTURA"},{"$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$7))))","v":0},null,null,null,".",{"$f":"IF($D40<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A40,IF(ISERROR(MATCH($A40,$A$15:OFFSET($A40,-1,0),0)),MAX($M$15:OFFSET(M40,-1,0))+1,INDEX($M$15:OFFSET(M40,-1,0),MATCH($A40,$A$15:OFFSET($A40,-1,0),0)))))","v":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[7,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B41)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C41)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D41)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E41)-ROW(E$15),0)","v":"1.5.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F41)-ROW(F$15),0)","v":"PILAR METÁLICO PERFIL LAMINADO/SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},{"$f":"IF($D41<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G41)-ROW(G$15),0))","v":"KG"},{"$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$7))))","v":7071.74},"(18*7,5+9,20*2) * 46,10kg/m",null,"7.SUPERESTRUTURA - PILAR",".",{"$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":7},{"$f":"IF($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 - PILAR"},null,null,7071.74,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$15),0),0)","v":152749.57999999999},{"$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$13))))","v":2},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AN$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[8,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B42)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C42)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D42)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E42)-ROW(E$15),0)","v":"1.5.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F42)-ROW(F$15),0)","v":"VIGA METÁLICA EM PERFIL LAMINADO OU SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},{"$f":"IF($D42<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G42)-ROW(G$15),0))","v":"KG"},{"$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$7))))","v":18322.91},"(39,50*4+9,12*8+9,25*18) * 46,1kg/m",null,"8.SUPERESTRUTURA - VIGA",".",{"$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":8},{"$f":"IF($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 - VIGA"},null,null,{"$f":"(39.5*4+9.12*8+9.25*18)*46.1","v":18322.905999999999},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":401271.73},{"$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$13))))","v":3},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K43<>\"\",MIN(VALUE(LEFT(K43,FIND(\".\",K43)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B43>AUTOEVENTO,$B43=\"S\",$B43=0),SUBSTITUTE(OFFSET($A43,-1,0),IF($D43=\"Serviço\",\".\",\"\"),\"\"),ROW(A43)-ROW($A$15)&\".\"))","v":9},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B43)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C43)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D43)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E43)-ROW(E$15),0)","v":"1.5.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F43)-ROW(F$15),0)","v":"CONTRAVENTAMENTO COM CANTONEIRAS DE AÇO, ABAS IGUAIS, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO TALHA MANUAL, PARA EDIFÍCIOS DE ATÉ 2 PAVIMENTOS - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},{"$f":"IF($D43<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G43)-ROW(G$15),0))","v":"KG"},{"$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$7))))","v":6841.56},"(5,95*32+8*2,90+2,70*2) * 2(15,62)kg/m",null,"9.SUPERESTRUTURA - CONTRAVENTAMENTO",".",{"$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":9},{"$f":"IF($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 - CONTRAVENTAMENTO"},null,null,{"$f":"(5.95*32+8*2.9+2.7*2)*(2*15.62)","v":6841.5599999999995},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":147777.70000000001},{"$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$13))))","v":5},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B44)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C44)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D44)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E44)-ROW(E$15),0)","v":"1.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F44)-ROW(F$15),0)","v":"IMPERMEABILIZAÇÃO "},{"$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$7))))","v":0},null,null,null,".",{"$f":"IF($D44<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A44,IF(ISERROR(MATCH($A44,$A$15:OFFSET($A44,-1,0),0)),MAX($M$15:OFFSET(M44,-1,0))+1,INDEX($M$15:OFFSET(M44,-1,0),MATCH($A44,$A$15:OFFSET($A44,-1,0),0)))))","v":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[10,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B45)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C45)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D45)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E45)-ROW(E$15),0)","v":"1.6.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F45)-ROW(F$15),0)","v":"IMPERMEABILIZAÇÃO DE SUPERFÍCIE COM EMULSÃO ASFÁLTICA, 2 DEMÃOS AF_06/2018"},{"$f":"IF($D45<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G45)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":14.84},"vigas (4,03*1,20+8,34*1,20)",null,"10.IMPERMEABILIZAÇÃO",".",{"$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":10},{"$f":"IF($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":"IMPERMEABILIZAÇÃO"},null,null,{"$f":"(4.03*1.2+8.34*1.2)","v":14.843999999999999},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":687.24},{"$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$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C46)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D46)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E46)-ROW(E$15),0)","v":"1.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F46)-ROW(F$15),0)","v":"PAREDES "},{"$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$13))))","v":0}]
[11,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B47)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C47)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D47)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E47)-ROW(E$15),0)","v":"1.7.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F47)-ROW(F$15),0)","v":"ALVENARIA DE VEDAÇÃO DE BLOCOS CERÂMICOS FURADOS NA HORIZONTAL DE 11,5X19X19 CM (ESPESSURA 11,5 CM) E ARGAMASSA DE ASSENTAMENTO COM PREPARO EM BETONEIRA. AF_12/2021"},{"$f":"IF($D47<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G47)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":3.2},"2,00X1,60",null,"11.PAREDE TÉCNICA",".",{"$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":11},{"$f":"IF($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":"PAREDE TÉCNICA"},null,null,3.2,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$15),0),0)","v":365.54},{"$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$13))))","v":5},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B48)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C48)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D48)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E48)-ROW(E$15),0)","v":"1.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F48)-ROW(F$15),0)","v":"REVESTIMENTOS"},{"$f":"IF($D48<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G48)-ROW(G$15),0))","v":""},{"$f":"IF($D48<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H48)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q48:$AA48,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D48<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A48,IF(ISERROR(MATCH($A48,$A$15:OFFSET($A48,-1,0),0)),MAX($M$15:OFFSET(M48,-1,0))+1,INDEX($M$15:OFFSET(M48,-1,0),MATCH($A48,$A$15:OFFSET($A48,-1,0),0)))))","v":""},{"$f":"IF($D48<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A48=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A48,0)),OFFSET($F$15,$A48,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D48=\"Serviço\",AB$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),ROUND(OFFSET($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$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AN$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AO$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AP$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AQ$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AR$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AS$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AT$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AU$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AV$13))))","v":0},null,{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AX$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AY$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AZ$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BA$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BB$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BC$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BD$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BE$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BF$13))))","v":0},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BG$13))))","v":0}]
[11,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B49)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C49)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D49)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E49)-ROW(E$15),0)","v":"1.8.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F49)-ROW(F$15),0)","v":"CHAPISCO APLICADO EM ALVENARIAS E ESTRUTURAS DE CONCRETO INTERNAS, COM COLHER DE PEDREIRO.  ARGAMASSA TRAÇO 1:3 COM PREPARO EM BETONEIRA 400L. AF_06/2014"},{"$f":"IF($D49<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G49)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":7.18},"3,20+3,20+0,24+0,24+0,30",null,"11.PAREDE TÉCNICA",".",{"$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":11},{"$f":"IF($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":"PAREDE TÉCNICA"},null,null,{"$f":"3.2+3.2+0.24+0.24+0.3","v":7.1800000000000006},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":34.25},{"$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$13))))","v":5},{"$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$13))))","v":1000000000000}]
[11,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B50)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C50)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D50)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E50)-ROW(E$15),0)","v":"1.8.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F50)-ROW(F$15),0)","v":"EMBOÇO, PARA RECEBIMENTO DE CERÂMICA, EM ARGAMASSA TRAÇO 1:2:8, PREPARO MECÂNICO COM BETONEIRA 400L, APLICADO MANUALMENTE EM FACES INTERNAS DE PAREDES, PARA AMBIENTE COM ÁREA MAIOR QUE 10M2, ESPESSURA DE 10MM, COM EXECUÇÃO DE TALISCAS. AF_06/2014"},{"$f":"IF($D50<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G50)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":7.18},"3,20+3,20+0,24+0,24+0,30",null,"11.PAREDE TÉCNICA",".",{"$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":11},{"$f":"IF($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":"PAREDE TÉCNICA"},null,null,7.18,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$15),0),0)","v":141.81},{"$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$13))))","v":5},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B51)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C51)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D51)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E51)-ROW(E$15),0)","v":"1.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F51)-ROW(F$15),0)","v":"PAVIMENTAÇÃO"},{"$f":"IF($D51<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G51)-ROW(G$15),0))","v":""},{"$f":"IF($D51<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H51)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q51:$AA51,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D51<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A51,IF(ISERROR(MATCH($A51,$A$15:OFFSET($A51,-1,0),0)),MAX($M$15:OFFSET(M51,-1,0))+1,INDEX($M$15:OFFSET(M51,-1,0),MATCH($A51,$A$15:OFFSET($A51,-1,0),0)))))","v":""},{"$f":"IF($D51<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A51=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A51,0)),OFFSET($F$15,$A51,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D51=\"Serviço\",AB$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),ROUND(OFFSET($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$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AN$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AO$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AP$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AQ$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AR$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AS$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AT$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AU$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AV$13))))","v":0},null,{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AX$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AY$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AZ$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BA$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BB$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BC$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BD$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BE$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BF$13))))","v":0},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BG$13))))","v":0}]
[12,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B52)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C52)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D52)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E52)-ROW(E$15),0)","v":"1.9.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F52)-ROW(F$15),0)","v":"CONTRAPISO COM ARGAMASSA AUTONIVELANTE, APLICADO SOBRE LAJE, ADERIDO, ESPESSURA 4CM. AF_07/2021"},{"$f":"IF($D52<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G52)-ROW(G$15),0))","v":"M2"},{"$f":"IF($D52<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H52)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q52:$AA52,15-13*ORÇAMENTO!$AF$7))))","v":800},"20x40",null,"12.PAVIMENTAÇÃO",".",{"$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":12},{"$f":"IF($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":"PAVIMENTAÇÃO"},null,null,{"$f":"20*40","v":800},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":29864},{"$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$13))))","v":6},{"$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$15)&\".\"))","v":0},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B53)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C53)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D53)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E53)-ROW(E$15),0)","v":"1.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F53)-ROW(F$15),0)","v":"COBERTURA"},{"$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$7))))","v":0},null,null,null,".",{"$f":"IF($D53<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A53,IF(ISERROR(MATCH($A53,$A$15:OFFSET($A53,-1,0),0)),MAX($M$15:OFFSET(M53,-1,0))+1,INDEX($M$15:OFFSET(M53,-1,0),MATCH($A53,$A$15:OFFSET($A53,-1,0),0)))))","v":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[13,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B54)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C54)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D54)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E54)-ROW(E$15),0)","v":"1.10.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F54)-ROW(F$15),0)","v":"VIGA METÁLICA EM PERFIL LAMINADO OU SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},{"$f":"IF($D54<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G54)-ROW(G$15),0))","v":"KG"},{"$f":"IF($D54<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H54)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q54:$AA54,15-13*ORÇAMENTO!$AF$7))))","v":9896.83},"(39,60*16) * 15,62kg/m",null,"13.COBERTURA ",".",{"$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":13},{"$f":"IF($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":"COBERTURA "},null,null,{"$f":"39.6*16*15.62","v":9896.8320000000003},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":216740.58},{"$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$13))))","v":4},{"$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$13))))","v":1000000000000}]
[13,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B55)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C55)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D55)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E55)-ROW(E$15),0)","v":"1.10.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F55)-ROW(F$15),0)","v":"TELHAMENTO COM TELHA DE AÇO/ALUMÍNIO E = 0,5 MM, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"IF($D55<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G55)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":792},"39,60*10,00*2",null,"13.COBERTURA ",".",{"$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":13},{"$f":"IF($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":"COBERTURA "},null,null,{"$f":"39.6*10*2","v":792},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":91080},{"$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$13))))","v":4},{"$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$13))))","v":1000000000000}]
[13,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B56)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C56)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D56)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E56)-ROW(E$15),0)","v":"1.10.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F56)-ROW(F$15),0)","v":"RUFO EXTERNO/INTERNO EM CHAPA DE AÇO GALVANIZADO NÚMERO 26, CORTE DE 33 CM, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"IF($D56<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G56)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":39.6},"Conforme projeto arquitetônico",null,"13.COBERTURA ",".",{"$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":13},{"$f":"IF($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":"COBERTURA "},null,null,39.6,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$15),0),0)","v":3071.77},{"$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$13))))","v":4},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[13,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B57)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C57)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D57)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E57)-ROW(E$15),0)","v":"1.10.0.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F57)-ROW(F$15),0)","v":"CALHA EM CHAPA DE AÇO GALVANIZADO NÚMERO 24, DESENVOLVIMENTO DE 60 CM, INCLUSO TRANSPORTE VERTICAL. AF_07/2019"},{"$f":"IF($D57<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G57)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":79.2},"39,60*2",null,"13.COBERTURA ",".",{"$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":13},{"$f":"IF($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":"COBERTURA "},null,null,{"$f":"39.6*2","v":79.2},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":9268.7800000000007},{"$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$13))))","v":4},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K58<>\"\",MIN(VALUE(LEFT(K58,FIND(\".\",K58)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B58>AUTOEVENTO,$B58=\"S\",$B58=0),SUBSTITUTE(OFFSET($A58,-1,0),IF($D58=\"Serviço\",\".\",\"\"),\"\"),ROW(A58)-ROW($A$15)&\".\"))","v":20},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B58)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C58)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D58)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E58)-ROW(E$15),0)","v":"1.10.0.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F58)-ROW(F$15),0)","v":"FECHAMENTO LATERAL COM TELHA TRAPEZOIDAL EM AÇO ZINCADO, INCLUSO IÇAMENTO. AF_07/2019 (REF. SINAPI-C 94216)"},{"$f":"IF($D58<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G58)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":589.32000000000005},"Fechamento lateral 93*2+201,66*2",null,"20.FECHAMENTO LATERAL",".",{"$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":20},{"$f":"IF($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":"FECHAMENTO LATERAL"},null,null,589.32000000000005,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$15),0),0)","v":87956.01},{"$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$13))))","v":5},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AN$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B59)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C59)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D59)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E59)-ROW(E$15),0)","v":"1.11."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F59)-ROW(F$15),0)","v":"SISTEMA DE PREVENTIVO DE INCÊNCIO "},{"$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$7))))","v":0},null,null,null,".",{"$f":"IF($D59<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A59,IF(ISERROR(MATCH($A59,$A$15:OFFSET($A59,-1,0),0)),MAX($M$15:OFFSET(M59,-1,0))+1,INDEX($M$15:OFFSET(M59,-1,0),MATCH($A59,$A$15:OFFSET($A59,-1,0),0)))))","v":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[14,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B60)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C60)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D60)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E60)-ROW(E$15),0)","v":"1.11.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F60)-ROW(F$15),0)","v":"LUMINÁRIA DE EMERGÊNCIA, COM 30 LÂMPADAS LED DE 2 W, SEM REATOR - FORNECIMENTO E INSTALAÇÃO. AF_02/2020"},{"$f":"IF($D60<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G60)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":4},"Conforme projeto preventivo",null,"14.SISTEMA PREVENTIVO DE INCÊNDIO",".",{"$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":14},{"$f":"IF($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":"SISTEMA PREVENTIVO DE INCÊNDIO"},null,null,4,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$15),0),0)","v":135.84},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B61)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C61)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D61)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E61)-ROW(E$15),0)","v":"1.12."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F61)-ROW(F$15),0)","v":"INSTALAÇÕES ELÉTRICAS"},{"$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$7))))","v":0},null,null,null,".",{"$f":"IF($D61<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A61,IF(ISERROR(MATCH($A61,$A$15:OFFSET($A61,-1,0),0)),MAX($M$15:OFFSET(M61,-1,0))+1,INDEX($M$15:OFFSET(M61,-1,0),MATCH($A61,$A$15:OFFSET($A61,-1,0),0)))))","v":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K62<>\"\",MIN(VALUE(LEFT(K62,FIND(\".\",K62)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B62>AUTOEVENTO,$B62=\"S\",$B62=0),SUBSTITUTE(OFFSET($A62,-1,0),IF($D62=\"Serviço\",\".\",\"\"),\"\"),ROW(A62)-ROW($A$15)&\".\"))","v":15},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B62)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C62)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D62)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E62)-ROW(E$15),0)","v":"1.12.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F62)-ROW(F$15),0)","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PVC, DN 25 MM (3/4\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D62<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G62)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":0.9},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,0.9,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$15),0),0)","v":10.3},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K63<>\"\",MIN(VALUE(LEFT(K63,FIND(\".\",K63)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B63>AUTOEVENTO,$B63=\"S\",$B63=0),SUBSTITUTE(OFFSET($A63,-1,0),IF($D63=\"Serviço\",\".\",\"\"),\"\"),ROW(A63)-ROW($A$15)&\".\"))","v":15},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B63)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C63)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D63)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E63)-ROW(E$15),0)","v":"1.12.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F63)-ROW(F$15),0)","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PEAD, DN 63 (2\"), PARA REDE ENTERRADA DE DISTRIBUIÇÃO DE ENERGIA ELÉTRICA - FORNECIMENTO E INSTALAÇÃO. AF_12/2021"},{"$f":"IF($D63<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G63)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":11.1},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,11.1,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$15),0),0)","v":184.04},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B64)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C64)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D64)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E64)-ROW(E$15),0)","v":"1.12.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F64)-ROW(F$15),0)","v":"ELETRODUTO RÍGIDO ROSCÁVEL, PVC, DN 32 MM (1\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D64<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G64)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":176.8},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,176.8,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$15),0),0)","v":3532.46},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B65)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C65)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D65)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E65)-ROW(E$15),0)","v":"1.12.0.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F65)-ROW(F$15),0)","v":"INTERRUPTOR SIMPLES (1 MÓDULO) COM 1 TOMADA DE EMBUTIR 2P+T 10 A,  INCLUINDO SUPORTE E PLACA - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D65<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G65)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":1},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,1,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$15),0),0)","v":61.64},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AP$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AQ$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AR$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AS$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AT$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AU$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AV$13))))","v":1000000000000},null,{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AX$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AY$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AZ$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BA$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BB$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BC$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BD$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BE$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BF$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K66<>\"\",MIN(VALUE(LEFT(K66,FIND(\".\",K66)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B66>AUTOEVENTO,$B66=\"S\",$B66=0),SUBSTITUTE(OFFSET($A66,-1,0),IF($D66=\"Serviço\",\".\",\"\"),\"\"),ROW(A66)-ROW($A$15)&\".\"))","v":15},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B66)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C66)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D66)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E66)-ROW(E$15),0)","v":"1.12.0.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F66)-ROW(F$15),0)","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 2,5 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D66<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G66)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":521.9},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,{"$f":"143.4+220.8+79.3+78.4","v":521.90000000000009},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":2922.64},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B67)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C67)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D67)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E67)-ROW(E$15),0)","v":"1.12.0.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F67)-ROW(F$15),0)","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 10 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D67<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G67)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":33.299999999999997},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,{"$f":"11.1*3","v":33.299999999999997},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":670.66},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B68)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C68)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D68)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E68)-ROW(E$15),0)","v":"1.12.0.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F68)-ROW(F$15),0)","v":"LUMINÁRIA DE LED PARA ILUMINAÇÃO PÚBLICA, DE 98 W ATÉ 137 W - FORNECIMENTO E INSTALAÇÃO. AF_08/2020"},{"$f":"IF($D68<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G68)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":21},"Ledvance highbay 120W",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,21,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$15),0),0)","v":14635.11},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K69<>\"\",MIN(VALUE(LEFT(K69,FIND(\".\",K69)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B69>AUTOEVENTO,$B69=\"S\",$B69=0),SUBSTITUTE(OFFSET($A69,-1,0),IF($D69=\"Serviço\",\".\",\"\"),\"\"),ROW(A69)-ROW($A$15)&\".\"))","v":15},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B69)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C69)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D69)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E69)-ROW(E$15),0)","v":"1.12.0.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F69)-ROW(F$15),0)","v":"CAIXA RETANGULAR 4\" X 2\" MÉDIA (1,30 M DO PISO), PVC, INSTALADA EM PAREDE - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D69<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G69)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":2},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,2,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$15),0),0)","v":41.68},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B70)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C70)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D70)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E70)-ROW(E$15),0)","v":"1.12.0.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F70)-ROW(F$15),0)","v":"CAIXA OCTOGONAL 3\" X 3\", PVC, INSTALADA EM LAJE - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF($D70<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G70)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":21},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,21,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$15),0),0)","v":316.47000000000003},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B71)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C71)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D71)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E71)-ROW(E$15),0)","v":"1.12.0.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F71)-ROW(F$15),0)","v":"CAIXA ENTERRADA ELÉTRICA RETANGULAR, EM ALVENARIA COM TIJOLOS CERÂMICOS MACIÇOS, FUNDO COM BRITA, DIMENSÕES INTERNAS: 0,3X0,3X0,3 M. AF_12/2020"},{"$f":"IF($D71<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G71)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":1},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,1,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$15),0),0)","v":237.02},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K72<>\"\",MIN(VALUE(LEFT(K72,FIND(\".\",K72)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B72>AUTOEVENTO,$B72=\"S\",$B72=0),SUBSTITUTE(OFFSET($A72,-1,0),IF($D72=\"Serviço\",\".\",\"\"),\"\"),ROW(A72)-ROW($A$15)&\".\"))","v":15},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B72)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C72)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D72)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E72)-ROW(E$15),0)","v":"1.12.0.11."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F72)-ROW(F$15),0)","v":"TAMPA EM CONCRETO ARMADO 30X30X05 P/ CX INSPEÇÃO (REFERENCIA SINAPI-C 6087)"},{"$f":"IF($D72<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G72)-ROW(G$15),0))","v":"UND"},{"$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$7))))","v":1},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,1,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$15),0),0)","v":26.39},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B73)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C73)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D73)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E73)-ROW(E$15),0)","v":"1.12.0.12."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F73)-ROW(F$15),0)","v":"DISJUNTOR MONOPOLAR TIPO DIN, CORRENTE NOMINAL DE 16A - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},{"$f":"IF($D73<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G73)-ROW(G$15),0))","v":"UN"},{"$f":"IF($D73<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H73)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q73:$AA73,15-13*ORÇAMENTO!$AF$7))))","v":3},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,3,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$15),0),0)","v":45.66},{"$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$13))))","v":6},{"$f":"IF($D73<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M73=1),0,IF(OFFSET(CRONOPLE!$F$14,$M73,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M73,AN$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B74)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C74)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D74)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E74)-ROW(E$15),0)","v":"1.12.0.13."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F74)-ROW(F$15),0)","v":"DISJUNTOR MONOPOLAR TIPO DIN, CORRENTE NOMINAL DE 40A - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},{"$f":"IF($D74<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G74)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":1},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,1,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$15),0),0)","v":27.34},{"$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$13))))","v":6},{"$f":"IF($D74<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M74=1),0,IF(OFFSET(CRONOPLE!$F$14,$M74,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M74,AN$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B75)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C75)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D75)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E75)-ROW(E$15),0)","v":"1.12.0.14."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F75)-ROW(F$15),0)","v":"DISPOSITIVO DPS CLASSE II, 1 POLO, TENSAO MAXIMA DE 275 V, CORRENTE MAXIMA DE *90* KA (TIPO AC)                                                                                                                                                                                                                                                                                                                                                                                                           "},{"$f":"IF($D75<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G75)-ROW(G$15),0))","v":"UN    "},{"$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$7))))","v":2},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,2,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$15),0),0)","v":431.54},{"$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$13))))","v":6},{"$f":"IF($D75<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M75=1),0,IF(OFFSET(CRONOPLE!$F$14,$M75,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M75,AN$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B76)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C76)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D76)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E76)-ROW(E$15),0)","v":"1.12.0.15."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F76)-ROW(F$15),0)","v":"QUADRO DE DISTRIBUIÇÃO DE ENERGIA EM PVC, DE EMBUTIR, SEM BARRAMENTO, PARA 6 DISJUNTORES - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},{"$f":"IF($D76<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G76)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":1},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,1,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$15),0),0)","v":120.44},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[15,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B77)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C77)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D77)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E77)-ROW(E$15),0)","v":"1.12.0.16."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F77)-ROW(F$15),0)","v":"CAIXA DE PROTEÇÃO PARA MEDIDOR MONOFÁSICO DE EMBUTIR - FORNECIMENTO E INSTALAÇÃO. AF_10/2020"},{"$f":"IF($D77<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G77)-ROW(G$15),0))","v":"UN"},{"$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$7))))","v":1},"Conforme projeto elétrico",null,"15.INSTALAÇÕES ELETRICA ",".",{"$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":15},{"$f":"IF($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":"INSTALAÇÕES ELETRICA "},null,null,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$15),0),0)","v":161},{"$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$13))))","v":6},{"$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$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C78)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D78)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E78)-ROW(E$15),0)","v":"1.13."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F78)-ROW(F$15),0)","v":"INSTALAÇÕES HIDROSSANITÁRIAS"},{"$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$13))))","v":0}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B79)-ROW(B$15),0)","v":3},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C79)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D79)-ROW(D$15),0)","v":"Nível 3"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E79)-ROW(E$15),0)","v":"1.13.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F79)-ROW(F$15),0)","v":"Pluvial"},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[16,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B80)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C80)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D80)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E80)-ROW(E$15),0)","v":"1.13.1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F80)-ROW(F$15),0)","v":"TUBO PVC, SÉRIE R, ÁGUA PLUVIAL, DN 100 MM, FORNECIDO E INSTALADO EM CONDUTORES VERTICAIS DE ÁGUAS PLUVIAIS. AF_12/2014"},{"$f":"IF($D80<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G80)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":75},"10*7,50",null,"16.INSTALAÇÕES HIDRO ",".",{"$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":16},{"$f":"IF($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":"INSTALAÇÕES HIDRO "},null,null,75,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$15),0),0)","v":4413.75},{"$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$13))))","v":5},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B81)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C81)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D81)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E81)-ROW(E$15),0)","v":"1.14."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F81)-ROW(F$15),0)","v":"PINTURA"},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[17,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B82)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C82)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D82)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E82)-ROW(E$15),0)","v":"1.14.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F82)-ROW(F$15),0)","v":"PREPARO DO PISO CIMENTADO PARA PINTURA - LIXAMENTO E LIMPEZA. AF_05/2021"},{"$f":"IF($D82<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G82)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":521.1},"28,95*18",null,"17.PINTURA DA QUADRA",".",{"$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":17},{"$f":"IF($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":"PINTURA DA QUADRA"},null,null,{"$f":"28.95*18","v":521.1},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":2193.83},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K83<>\"\",MIN(VALUE(LEFT(K83,FIND(\".\",K83)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B83>AUTOEVENTO,$B83=\"S\",$B83=0),SUBSTITUTE(OFFSET($A83,-1,0),IF($D83=\"Serviço\",\".\",\"\"),\"\"),ROW(A83)-ROW($A$15)&\".\"))","v":17},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B83)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C83)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D83)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E83)-ROW(E$15),0)","v":"1.14.0.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F83)-ROW(F$15),0)","v":"PINTURA DE PISO COM TINTA EPÓXI, APLICAÇÃO MANUAL, 2 DEMÃOS, INCLUSO PRIMER EPÓXI. AF_05/2021"},{"$f":"IF($D83<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G83)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":521.1},"28,95*18",null,"17.PINTURA DA QUADRA",".",{"$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":17},{"$f":"IF($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":"PINTURA DA QUADRA"},null,null,521.1,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$15),0),0)","v":32381.15},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[17,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B84)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C84)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D84)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E84)-ROW(E$15),0)","v":"1.14.0.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F84)-ROW(F$15),0)","v":"PINTURA DE DEMARCAÇÃO DE QUADRA POLIESPORTIVA COM TINTA EPÓXI, E = 5 CM, APLICAÇÃO MANUAL. AF_05/2021"},{"$f":"IF($D84<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G84)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":458.5},"(15,98+14,03+7,50+8,00+0,90+4,50+4,45+1,75+7,95+8,98+0,20+10,85+0,67+5,87+0,40+5,60+0,60+8,70+0,15+2,80+4,70)= 114,58 *4",null,"17.PINTURA DA QUADRA",".",{"$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":17},{"$f":"IF($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":"PINTURA DA QUADRA"},null,null,458.5,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$15),0),0)","v":5552.44},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[18,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B85)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C85)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D85)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E85)-ROW(E$15),0)","v":"1.14.0.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F85)-ROW(F$15),0)","v":"PINTURA COM TINTA ALQUÍDICA DE FUNDO E ACABAMENTO (ESMALTE SINTÉTICO GRAFITE) PULVERIZADA SOBRE PERFIL METÁLICO EXECUTADO EM FÁBRICA (POR DEMÃO). AF_01/2020_P"},{"$f":"IF($D85<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G85)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":1414},"I W410X46,10=( 550,86m*1,352)+ C=( 633,60m*0,60)+ L duplo=( 438m*0,66)",null,"18.PINTURA METÁLICA",".",{"$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":18},{"$f":"IF($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":"PINTURA METÁLICA"},null,null,1414,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$15),0),0)","v":16232.72},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K86<>\"\",MIN(VALUE(LEFT(K86,FIND(\".\",K86)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B86>AUTOEVENTO,$B86=\"S\",$B86=0),SUBSTITUTE(OFFSET($A86,-1,0),IF($D86=\"Serviço\",\".\",\"\"),\"\"),ROW(A86)-ROW($A$15)&\".\"))","v":19},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B86)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C86)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D86)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E86)-ROW(E$15),0)","v":"1.14.0.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F86)-ROW(F$15),0)","v":"APLICAÇÃO DE FUNDO SELADOR ACRÍLICO EM PAREDES, UMA DEMÃO. AF_06/2014"},{"$f":"IF($D86<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G86)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":127},"Vigas invertidas e pilaretes (163,70+70,30)=234,00*0,50 + parede 2,50*2,00*2",null,"19.PINTURA VB+PILARETES+PAREDE",".",{"$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":19},{"$f":"IF($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":"PINTURA VB+PILARETES+PAREDE"},null,null,127,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$15),0),0)","v":378.46},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K87<>\"\",MIN(VALUE(LEFT(K87,FIND(\".\",K87)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B87>AUTOEVENTO,$B87=\"S\",$B87=0),SUBSTITUTE(OFFSET($A87,-1,0),IF($D87=\"Serviço\",\".\",\"\"),\"\"),ROW(A87)-ROW($A$15)&\".\"))","v":19},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B87)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C87)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D87)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E87)-ROW(E$15),0)","v":"1.14.0.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F87)-ROW(F$15),0)","v":"APLICAÇÃO MANUAL DE PINTURA COM TINTA LÁTEX ACRÍLICA EM PAREDES, DUAS DEMÃOS. AF_06/2014"},{"$f":"IF($D87<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G87)-ROW(G$15),0))","v":"M2"},{"$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$7))))","v":127},"Vigas invertidas e pilaretes (163,70+70,30)=234,00*0,50 + parede 2,50*2,00*2",null,"19.PINTURA VB+PILARETES+PAREDE",".",{"$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":19},{"$f":"IF($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":"PINTURA VB+PILARETES+PAREDE"},null,null,127,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$15),0),0)","v":2123.44},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000}]
[0,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B88)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C88)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D88)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E88)-ROW(E$15),0)","v":"1.15."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F88)-ROW(F$15),0)","v":"IMPLANTAÇÃO SERVIÇOS EXTERNOS"},{"$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$7))))","v":0},null,null,null,".",{"$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":""},{"$f":"IF($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":""},null,null,null,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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},null,{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0},{"$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$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K89<>\"\",MIN(VALUE(LEFT(K89,FIND(\".\",K89)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B89>AUTOEVENTO,$B89=\"S\",$B89=0),SUBSTITUTE(OFFSET($A89,-1,0),IF($D89=\"Serviço\",\".\",\"\"),\"\"),ROW(A89)-ROW($A$15)&\".\"))","v":21},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B89)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C89)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D89)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E89)-ROW(E$15),0)","v":"1.15.0.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F89)-ROW(F$15),0)","v":"BANCOS EM TABUA APARELHADA *2,5 X 30* CM, INCLUSO PINTURA, MÃO DE OBRA E PARAFUSO COM BUCHA PARA FIXAÇÃO                                                                                                                                                                                                                                                                                                                                                                                                                     "},{"$f":"IF($D89<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G89)-ROW(G$15),0))","v":"M"},{"$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$7))))","v":92.51},"2,50+8,92+8,91+4,51+4,52+4,52+4,52+4,52+4,52+4,52+4,52+8,91+4,52+4,52+4,52+4,52+4,52+4,52",null,"21.BANCOS",".",{"$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":21},{"$f":"IF($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":"BANCOS"},null,null,{"$f":"2.5+8.92+8.91+4.51+4.52+4.52+4.52+4.52+4.52+4.52+4.52+8.91+4.52+4.52+4.52+4.52+4.52+4.52","v":92.509999999999948},null,null,null,null,null,null,null,null,null,null,{"$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$15),0),0)","v":9579.41},{"$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$13))))","v":6},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},null,{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000},{"$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$13))))","v":1000000000000}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B90)-ROW(B$15),0)","v":-1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C90)-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,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rafael Calistro Borba"},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Rafael Calistro Borba"}]
[null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2022-03-30"},null,null,"CREA/CAU: CREA-SC 093.243-9",null,null,null,null,null,null,null,null,null,null,"CREA/CAU: CREA-SC 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":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,3,34,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[32,3,32,4],[5,2,5,5],[8,2,10,5],[12,3,12,4],[13,3,13,4],[17,3,17,4]]}
[]
[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$90=EVENTOS!$C14)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":{"$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$90,1,ORÇAMENTO!$X$15:$X$90),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C16,\".\",D16)","v":"2.SERVIÇOS INICIAIS"},{"$f":"OFFSET(C16,-1,0)+1","v":2},"SERVIÇOS INICIAIS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":14379.79}]
[null,{"$f":"CONCATENATE(C17,\".\",D17)","v":"3.DEMOLIÇÃO"},{"$f":"OFFSET(C17,-1,0)+1","v":3},"DEMOLIÇÃO",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":893.62}]
[null,"4.MOVIMENTAÇÃO DE TERRA",4,"MOVIMENTAÇÃO DE TERRA",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":2350.56}]
[null,{"$f":"CONCATENATE(C19,\".\",D19)","v":"5.INFRAESTRUTURA - SAPATAS"},{"$f":"OFFSET(C19,-1,0)+1","v":5},"INFRAESTRUTURA - SAPATAS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":54488.12}]
[null,{"$f":"CONCATENATE(C20,\".\",D20)","v":"6.INFRAESTRUTURA - VB"},{"$f":"OFFSET(C20,-1,0)+1","v":6},"INFRAESTRUTURA - VB",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":29172.37}]
[null,"7.SUPERESTRUTURA - PILAR",7,"SUPERESTRUTURA - PILAR",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":152749.57999999999}]
[null,"8.SUPERESTRUTURA - VIGA",8,"SUPERESTRUTURA - VIGA",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":401271.73}]
[null,"9.SUPERESTRUTURA - CONTRAVENTAMENTO",9,"SUPERESTRUTURA - CONTRAVENTAMENTO",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":147777.70000000001}]
[null,"10.IMPERMEABILIZAÇÃO",10,"IMPERMEABILIZAÇÃO",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":687.24}]
[null,{"$f":"CONCATENATE(C25,\".\",D25)","v":"11.PAREDE TÉCNICA"},11,"PAREDE TÉCNICA",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":541.6}]
[null,{"$f":"CONCATENATE(C26,\".\",D26)","v":"12.PAVIMENTAÇÃO"},12,"PAVIMENTAÇÃO",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":29864}]
[null,"13.COBERTURA ",13,"COBERTURA ",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":320161.13}]
[null,"14.SISTEMA PREVENTIVO DE INCÊNDIO",14,"SISTEMA PREVENTIVO DE INCÊNDIO",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":135.84}]
[null,"15.INSTALAÇÕES ELETRICA ",15,"INSTALAÇÕES ELETRICA ",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":23424.39}]
[null,"16.INSTALAÇÕES HIDRO ",16,"INSTALAÇÕES HIDRO ",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":4413.75}]
[null,"17.PINTURA DA QUADRA",17,"PINTURA DA QUADRA",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":40127.42}]
[null,"18.PINTURA METÁLICA",18,"PINTURA METÁLICA",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":16232.72}]
[null,"19.PINTURA VB+PILARETES+PAREDE",19,"PINTURA VB+PILARETES+PAREDE",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":2501.9}]
[null,"20.FECHAMENTO LATERAL",20,"FECHAMENTO LATERAL",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":87956.01}]
[null,"21.BANCOS",21,"BANCOS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$90=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$90,0,-1))),2),0)","v":9579.41}]

{"sheet":"CRONO","index":7,"n_rows":81,"n_cols":32,"rows_kept":81,"cut":false,"hidden":false,"merged":[[7,5,10,5],[7,7,7,8],[6,6,8,6],[65,7,66,9],[11,6,12,6],[11,7,12,7],[11,8,12,8],[79,7,79,9],[3,29,3,30],[4,29,4,30],[7,24,7,29],[11,17,12,17],[11,18,12,18],[7,10,7,18],[7,19,7,23],[9,9,10,18],[76,7,76,17]]}
[{"$f":"OFFSET(A1,-3,0)+1","v":{"$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$65)-ROW($L1)-1),0)),ROW($L$65)-ROW($L1)-1,MATCH(M$13,OFFSET($L1,1,0,ROW($L$65)-ROW($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$65)-ROW($L1)-1),0)),ROW($L$65)-ROW($L1)-1,MATCH(N$13,OFFSET($L1,1,0,ROW($L$65)-ROW($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$65)-ROW($L1)-1),0)),ROW($L$65)-ROW($L1)-1,MATCH(O$13,OFFSET($L1,1,0,ROW($L$65)-ROW($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$65)-ROW($L1)-1),0)),ROW($L$65)-ROW($L1)-1,MATCH(P$13,OFFSET($L1,1,0,ROW($L$65)-ROW($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$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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,{"$f":"import.recurso","v":"(SELECIONAR)"},null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,null,null,null,null,null,"Níveis a Exibir no Cronograma:","Nº OPERAÇÃO",null,"Nº SICONV","PROPONENTE TOMADOR",null,null,null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,{"$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,{"$f":"Import.Apelido","v":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA "},null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Rua: Higino João Pio, S/N - Estaleirinho"},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$65)<CRONO.LinhasNecessarias,\"ERRO: NÚMERO DE LINHAS DO CRONOGRAMA INSUFICIENTE. CLIQUE EM ATUALIZAR LINHAS.\",IF(AND(ACOMPANHAMENTO=\"PLE\",ROUND(OFFSET($AF$75,0,-1),2)=0),\"CRONOGRAMA DEVE SER PREENCHIDO POR EVENTOS\",IF(ROUND(OFFSET($AF$75,0,-1),2)<>$Q$66,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[]
[null,null,null,{"$f":"OFFSET(D12,0,-1)+1","v":1},null,"↓","Falta distribuir:","Item","Descrição",null,null,null,null,null,null,null,null,"Valor (R$)","Parcelas:",1,{"$f":"OFFSET(U12,0,-1)+1","v":2},{"$f":"OFFSET(V12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12]
["Item CRONO","CP","OU",{"$f":"OFFSET(D13,0,-1)+41-DAY(OFFSET(D13,0,-1)+40)","v":{"$error":"#VALUE!"}},"Linha PO\nLinha QCI\nTotal Adm Local",null,null,null,null,null,null,"Nível",1,2,3,4,"Linhas a somar",null,null,"2018-04-01",{"$f":"OFFSET(U13,0,-1)+41-DAY(OFFSET(U13,0,-1)+40)","v":"2018-05-01"},{"$f":"OFFSET(V13,0,-1)+41-DAY(OFFSET(V13,0,-1)+40)","v":"2018-06-01"},{"$f":"OFFSET(W13,0,-1)+41-DAY(OFFSET(W13,0,-1)+40)","v":"2018-07-01"},"2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01"]
[{"$f":"OFFSET(A14,-3,0)+1","v":1},{"$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":7.6171676697924059E-2},{"$f":"IF(A14<=ORÇAMENTO.MáximoListaCrono,MATCH(A14,ORÇAMENTO.ListaCrono,0),NA())","v":1},{"$f":"IF(AND($E15<>-1,$R14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R14=0,R14=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q14<>2),$E15=0),\"Linha\",1-SUM(T14:AF14)))","v":"Linha"},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!O$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$D$13,$E15,0),\"\"))","v":"1."},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!R$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$G$13,$E15,0),\"\"))","v":"SERVIÇOS INICIAIS"},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$65)-ROW($L14)-1),0)),ROW($L$65)-ROW($L14)-1,MATCH(M$13,OFFSET($L14,1,0,ROW($L$65)-ROW($L14)-1),0)-1),0))","v":47},{"$f":"IF($E15=-1,0,IF(N$13<=$L14,IF(ISERROR(MATCH(N$13,OFFSET($L14,1,0,ROW($L$65)-ROW($L14)-1),0)),ROW($L$65)-ROW($L14)-1,MATCH(N$13,OFFSET($L14,1,0,ROW($L$65)-ROW($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$65)-ROW($L14)-1),0)),ROW($L$65)-ROW($L14)-1,MATCH(O$13,OFFSET($L14,1,0,ROW($L$65)-ROW($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$65)-ROW($L14)-1),0)),ROW($L$65)-ROW($L14)-1,MATCH(P$13,OFFSET($L14,1,0,ROW($L$65)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L14,0,1,,L14))","v":47},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!X$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$O$13,$E15,0),\"\"))","v":1338708.8799999999},"% Período:",{"$f":"IF(AND($Q14=2,ACOMPANHAMENTO=\"BM\"),T15,T16/$R14)","v":7.6171676697924059E-2},0.11410216387001183,0.29974532625793893,0.23915664920367155,0.17979193504714783,9.1032248923305872E-2,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E14),IF(1+COUNTIF($L$13:OFFSET(L14,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L14,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E15<>-1,$R14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R14=0,R14=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q14<>2),$E15=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G14<>0,ISNUMBER(G14)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":101971.70000000001},{"$f":"IF(OR($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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":101971.70000000001},{"$f":"IF($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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":152749.57999999999},{"$f":"IF($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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":401271.73},{"$f":"IF($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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":320161.13},{"$f":"IF($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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":240689.06},{"$f":"IF($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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":121865.68000000001},{"$f":"IF($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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AE15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AE16,1,0,$Q14-2)))","v":0}]
[{"$f":"OFFSET(A17,-3,0)+1","v":2},{"$f":"IF($Q17<>2,0,IF($R17=0,1,IF(E18>0,OFFSET(QCI!$M$13,SUBSTITUTE(E18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E17,0))/$R17))","v":1},{"$f":"IF($Q17<>2,0,IF($R17=0,1,IF(E18>0,OFFSET(QCI!$N$13,SUBSTITUTE(E18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E17,0))/$R17))","v":0},{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),D18,D19/$R17)","v":1},{"$f":"IF(A17<=ORÇAMENTO.MáximoListaCrono,MATCH(A17,ORÇAMENTO.ListaCrono,0),NA())","v":2},{"$f":"IF(AND($E18<>-1,$R17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R17=0,R17=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q17<>2),$E18=0),\"Linha\",1-SUM(T17:AF17)))","v":"Linha"},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!O$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$D$13,$E18,0),\"\"))","v":"1.1."},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!R$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$G$13,$E18,0),\"\"))","v":"SERVIÇOS INICIAIS"},null,null,{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!C$15,$E17,0),1)","v":2},{"$f":"IF($E18=-1,0,IF(M$13<=$L17,IF(ISERROR(MATCH(M$13,OFFSET($L17,1,0,ROW($L$65)-ROW($L17)-1),0)),ROW($L$65)-ROW($L17)-1,MATCH(M$13,OFFSET($L17,1,0,ROW($L$65)-ROW($L17)-1),0)-1),0))","v":44},{"$f":"IF($E18=-1,0,IF(N$13<=$L17,IF(ISERROR(MATCH(N$13,OFFSET($L17,1,0,ROW($L$65)-ROW($L17)-1),0)),ROW($L$65)-ROW($L17)-1,MATCH(N$13,OFFSET($L17,1,0,ROW($L$65)-ROW($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$65)-ROW($L17)-1),0)),ROW($L$65)-ROW($L17)-1,MATCH(O$13,OFFSET($L17,1,0,ROW($L$65)-ROW($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$65)-ROW($L17)-1),0)),ROW($L$65)-ROW($L17)-1,MATCH(P$13,OFFSET($L17,1,0,ROW($L$65)-ROW($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":14379.79},"% Período:",{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),T18,T19/$R17)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E17),IF(1+COUNTIF($L$13:OFFSET(L17,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L17,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E18<>-1,$R17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R17=0,R17=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q17<>2),$E18=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G17<>0,ISNUMBER(G17)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":14379.79},{"$f":"IF(OR($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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":14379.79},{"$f":"IF($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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AE18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AE19,1,0,$Q17-2)))","v":0}]
[{"$f":"OFFSET(A20,-3,0)+1","v":3},{"$f":"IF($Q20<>2,0,IF($R20=0,1,IF(E21>0,OFFSET(QCI!$M$13,SUBSTITUTE(E21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E20,0))/$R20))","v":1},{"$f":"IF($Q20<>2,0,IF($R20=0,1,IF(E21>0,OFFSET(QCI!$N$13,SUBSTITUTE(E21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E20,0))/$R20))","v":0},{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),D21,D22/$R20)","v":1},{"$f":"IF(A20<=ORÇAMENTO.MáximoListaCrono,MATCH(A20,ORÇAMENTO.ListaCrono,0),NA())","v":6},{"$f":"IF(AND($E21<>-1,$R20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R20=0,R20=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q20<>2),$E21=0),\"Linha\",1-SUM(T20:AF20)))","v":"Linha"},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!O$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$D$13,$E21,0),\"\"))","v":"1.2."},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!R$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$G$13,$E21,0),\"\"))","v":"DEMOLIÇÃO"},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$65)-ROW($L20)-1),0)),ROW($L$65)-ROW($L20)-1,MATCH(M$13,OFFSET($L20,1,0,ROW($L$65)-ROW($L20)-1),0)-1),0))","v":41},{"$f":"IF($E21=-1,0,IF(N$13<=$L20,IF(ISERROR(MATCH(N$13,OFFSET($L20,1,0,ROW($L$65)-ROW($L20)-1),0)),ROW($L$65)-ROW($L20)-1,MATCH(N$13,OFFSET($L20,1,0,ROW($L$65)-ROW($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$65)-ROW($L20)-1),0)),ROW($L$65)-ROW($L20)-1,MATCH(O$13,OFFSET($L20,1,0,ROW($L$65)-ROW($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$65)-ROW($L20)-1),0)),ROW($L$65)-ROW($L20)-1,MATCH(P$13,OFFSET($L20,1,0,ROW($L$65)-ROW($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":893.62},"% Período:",{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),T21,T22/$R20)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E20),IF(1+COUNTIF($L$13:OFFSET(L20,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L20,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E21<>-1,$R20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R20=0,R20=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q20<>2),$E21=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G20<>0,ISNUMBER(G20)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":893.62},{"$f":"IF(OR($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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":893.62},{"$f":"IF($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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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))/$R23))","v":0},{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),D24,D25/$R23)","v":1},{"$f":"IF(A23<=ORÇAMENTO.MáximoListaCrono,MATCH(A23,ORÇAMENTO.ListaCrono,0),NA())","v":9},{"$f":"IF(AND($E24<>-1,$R23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R23=0,R23=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q23<>2),$E24=0),\"Linha\",1-SUM(T23:AF23)))","v":"Linha"},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!O$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$D$13,$E24,0),\"\"))","v":"1.3."},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!R$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$G$13,$E24,0),\"\"))","v":"MOVIMENTAÇÃO DE TERRA"},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$65)-ROW($L23)-1),0)),ROW($L$65)-ROW($L23)-1,MATCH(M$13,OFFSET($L23,1,0,ROW($L$65)-ROW($L23)-1),0)-1),0))","v":38},{"$f":"IF($E24=-1,0,IF(N$13<=$L23,IF(ISERROR(MATCH(N$13,OFFSET($L23,1,0,ROW($L$65)-ROW($L23)-1),0)),ROW($L$65)-ROW($L23)-1,MATCH(N$13,OFFSET($L23,1,0,ROW($L$65)-ROW($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$65)-ROW($L23)-1),0)),ROW($L$65)-ROW($L23)-1,MATCH(O$13,OFFSET($L23,1,0,ROW($L$65)-ROW($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$65)-ROW($L23)-1),0)),ROW($L$65)-ROW($L23)-1,MATCH(P$13,OFFSET($L23,1,0,ROW($L$65)-ROW($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":2350.56},"% Período:",{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),T24,T25/$R23)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E23),IF(1+COUNTIF($L$13:OFFSET(L23,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L23,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E24<>-1,$R23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R23=0,R23=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q23<>2),$E24=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G23<>0,ISNUMBER(G23)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":2350.56},{"$f":"IF(OR($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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":2350.56},{"$f":"IF($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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AE24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AE25,1,0,$Q23-2)))","v":0}]
[{"$f":"OFFSET(A26,-3,0)+1","v":5},{"$f":"IF($Q26<>2,0,IF($R26=0,1,IF(E27>0,OFFSET(QCI!$M$13,SUBSTITUTE(E27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E26,0))/$R26))","v":1},{"$f":"IF($Q26<>2,0,IF($R26=0,1,IF(E27>0,OFFSET(QCI!$N$13,SUBSTITUTE(E27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E26,0))/$R26))","v":0},{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),D27,D28/$R26)","v":1},{"$f":"IF(A26<=ORÇAMENTO.MáximoListaCrono,MATCH(A26,ORÇAMENTO.ListaCrono,0),NA())","v":13},{"$f":"IF(AND($E27<>-1,$R26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R26=0,R26=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q26<>2),$E27=0),\"Linha\",1-SUM(T26:AF26)))","v":"Linha"},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!O$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$D$13,$E27,0),\"\"))","v":"1.4."},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!R$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$G$13,$E27,0),\"\"))","v":"INFRAESTRUTURA"},null,null,{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!C$15,$E26,0),1)","v":2},{"$f":"IF($E27=-1,0,IF(M$13<=$L26,IF(ISERROR(MATCH(M$13,OFFSET($L26,1,0,ROW($L$65)-ROW($L26)-1),0)),ROW($L$65)-ROW($L26)-1,MATCH(M$13,OFFSET($L26,1,0,ROW($L$65)-ROW($L26)-1),0)-1),0))","v":35},{"$f":"IF($E27=-1,0,IF(N$13<=$L26,IF(ISERROR(MATCH(N$13,OFFSET($L26,1,0,ROW($L$65)-ROW($L26)-1),0)),ROW($L$65)-ROW($L26)-1,MATCH(N$13,OFFSET($L26,1,0,ROW($L$65)-ROW($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$65)-ROW($L26)-1),0)),ROW($L$65)-ROW($L26)-1,MATCH(O$13,OFFSET($L26,1,0,ROW($L$65)-ROW($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$65)-ROW($L26)-1),0)),ROW($L$65)-ROW($L26)-1,MATCH(P$13,OFFSET($L26,1,0,ROW($L$65)-ROW($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":83660.490000000005},"% Período:",{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),T27,T28/$R26)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E26),IF(1+COUNTIF($L$13:OFFSET(L26,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L26,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E27<>-1,$R26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R26=0,R26=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q26<>2),$E27=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G26<>0,ISNUMBER(G26)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":83660.490000000005},{"$f":"IF(OR($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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":83660.490000000005},{"$f":"IF($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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AE27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AE28,1,0,$Q26-2)))","v":0}]
[{"$f":"OFFSET(A29,-3,0)+1","v":6},{"$f":"IF($Q29<>2,0,IF($R29=0,1,IF(E30>0,OFFSET(QCI!$M$13,SUBSTITUTE(E30,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E29,0))/$R29))","v":1},{"$f":"IF($Q29<>2,0,IF($R29=0,1,IF(E30>0,OFFSET(QCI!$N$13,SUBSTITUTE(E30,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E29,0))/$R29))","v":0},{"$f":"IF(AND($Q29=2,ACOMPANHAMENTO=\"BM\"),D30,D31/$R29)","v":0},{"$f":"IF(A29<=ORÇAMENTO.MáximoListaCrono,MATCH(A29,ORÇAMENTO.ListaCrono,0),NA())","v":25},{"$f":"IF(AND($E30<>-1,$R29>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R29=0,R29=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q29<>2),$E30=0),\"Linha\",1-SUM(T29:AF29)))","v":"Linha"},{"$f":"IF($E30=0,OFFSET(ORÇAMENTO!O$15,$E29,0),IF($E30<>-1,OFFSET(QCI!$D$13,$E30,0),\"\"))","v":"1.5."},{"$f":"IF($E30=0,OFFSET(ORÇAMENTO!R$15,$E29,0),IF($E30<>-1,OFFSET(QCI!$G$13,$E30,0),\"\"))","v":"SUPERESTRUTURA"},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$65)-ROW($L29)-1),0)),ROW($L$65)-ROW($L29)-1,MATCH(M$13,OFFSET($L29,1,0,ROW($L$65)-ROW($L29)-1),0)-1),0))","v":32},{"$f":"IF($E30=-1,0,IF(N$13<=$L29,IF(ISERROR(MATCH(N$13,OFFSET($L29,1,0,ROW($L$65)-ROW($L29)-1),0)),ROW($L$65)-ROW($L29)-1,MATCH(N$13,OFFSET($L29,1,0,ROW($L$65)-ROW($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$65)-ROW($L29)-1),0)),ROW($L$65)-ROW($L29)-1,MATCH(O$13,OFFSET($L29,1,0,ROW($L$65)-ROW($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$65)-ROW($L29)-1),0)),ROW($L$65)-ROW($L29)-1,MATCH(P$13,OFFSET($L29,1,0,ROW($L$65)-ROW($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":701799.01},"% Período:",{"$f":"IF(AND($Q29=2,ACOMPANHAMENTO=\"BM\"),T30,T31/$R29)","v":0},0.21765431102560259,0.57177585645212003,0,0.21056983252227729,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E29),IF(1+COUNTIF($L$13:OFFSET(L29,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L29,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E30<>-1,$R29>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R29=0,R29=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q29<>2),$E30=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G29<>0,ISNUMBER(G29)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q29=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E29)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E29,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E29,0)))+IF(AND($E31<>\"\",$E31<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":152749.57999999999},{"$f":"IF($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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":401271.73},{"$f":"IF($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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":147777.70000000001},{"$f":"IF($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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E31,0),AE30*$R29),SUMIF(OFFSET($R31,1,0,$Q29-2),($L29+1)&\"$\",OFFSET(AE31,1,0,$Q29-2)))","v":0}]
[{"$f":"OFFSET(A32,-3,0)+1","v":7},{"$f":"IF($Q32<>2,0,IF($R32=0,1,IF(E33>0,OFFSET(QCI!$M$13,SUBSTITUTE(E33,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E32,0))/$R32))","v":1},{"$f":"IF($Q32<>2,0,IF($R32=0,1,IF(E33>0,OFFSET(QCI!$N$13,SUBSTITUTE(E33,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E32,0))/$R32))","v":0},{"$f":"IF(AND($Q32=2,ACOMPANHAMENTO=\"BM\"),D33,D34/$R32)","v":1},{"$f":"IF(A32<=ORÇAMENTO.MáximoListaCrono,MATCH(A32,ORÇAMENTO.ListaCrono,0),NA())","v":29},{"$f":"IF(AND($E33<>-1,$R32>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R32=0,R32=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q32<>2),$E33=0),\"Linha\",1-SUM(T32:AF32)))","v":"Linha"},{"$f":"IF($E33=0,OFFSET(ORÇAMENTO!O$15,$E32,0),IF($E33<>-1,OFFSET(QCI!$D$13,$E33,0),\"\"))","v":"1.6."},{"$f":"IF($E33=0,OFFSET(ORÇAMENTO!R$15,$E32,0),IF($E33<>-1,OFFSET(QCI!$G$13,$E33,0),\"\"))","v":"IMPERMEABILIZAÇÃO "},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$65)-ROW($L32)-1),0)),ROW($L$65)-ROW($L32)-1,MATCH(M$13,OFFSET($L32,1,0,ROW($L$65)-ROW($L32)-1),0)-1),0))","v":29},{"$f":"IF($E33=-1,0,IF(N$13<=$L32,IF(ISERROR(MATCH(N$13,OFFSET($L32,1,0,ROW($L$65)-ROW($L32)-1),0)),ROW($L$65)-ROW($L32)-1,MATCH(N$13,OFFSET($L32,1,0,ROW($L$65)-ROW($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$65)-ROW($L32)-1),0)),ROW($L$65)-ROW($L32)-1,MATCH(O$13,OFFSET($L32,1,0,ROW($L$65)-ROW($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$65)-ROW($L32)-1),0)),ROW($L$65)-ROW($L32)-1,MATCH(P$13,OFFSET($L32,1,0,ROW($L$65)-ROW($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":687.24},"% Período:",{"$f":"IF(AND($Q32=2,ACOMPANHAMENTO=\"BM\"),T33,T34/$R32)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E32),IF(1+COUNTIF($L$13:OFFSET(L32,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L32,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E33<>-1,$R32>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R32=0,R32=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q32<>2),$E33=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G32<>0,ISNUMBER(G32)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q32=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E32)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E32,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E32,0)))+IF(AND($E34<>\"\",$E34<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":687.24},{"$f":"IF(OR($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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":687.24},{"$f":"IF($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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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))/$R35))","v":0},{"$f":"IF(AND($Q35=2,ACOMPANHAMENTO=\"BM\"),D36,D37/$R35)","v":0},{"$f":"IF(A35<=ORÇAMENTO.MáximoListaCrono,MATCH(A35,ORÇAMENTO.ListaCrono,0),NA())","v":31},{"$f":"IF(AND($E36<>-1,$R35>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R35=0,R35=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q35<>2),$E36=0),\"Linha\",1-SUM(T35:AF35)))","v":"Linha"},{"$f":"IF($E36=0,OFFSET(ORÇAMENTO!O$15,$E35,0),IF($E36<>-1,OFFSET(QCI!$D$13,$E36,0),\"\"))","v":"1.7."},{"$f":"IF($E36=0,OFFSET(ORÇAMENTO!R$15,$E35,0),IF($E36<>-1,OFFSET(QCI!$G$13,$E36,0),\"\"))","v":"PAREDES "},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$65)-ROW($L35)-1),0)),ROW($L$65)-ROW($L35)-1,MATCH(M$13,OFFSET($L35,1,0,ROW($L$65)-ROW($L35)-1),0)-1),0))","v":26},{"$f":"IF($E36=-1,0,IF(N$13<=$L35,IF(ISERROR(MATCH(N$13,OFFSET($L35,1,0,ROW($L$65)-ROW($L35)-1),0)),ROW($L$65)-ROW($L35)-1,MATCH(N$13,OFFSET($L35,1,0,ROW($L$65)-ROW($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$65)-ROW($L35)-1),0)),ROW($L$65)-ROW($L35)-1,MATCH(O$13,OFFSET($L35,1,0,ROW($L$65)-ROW($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$65)-ROW($L35)-1),0)),ROW($L$65)-ROW($L35)-1,MATCH(P$13,OFFSET($L35,1,0,ROW($L$65)-ROW($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":365.54},"% Período:",{"$f":"IF(AND($Q35=2,ACOMPANHAMENTO=\"BM\"),T36,T37/$R35)","v":0},0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E35),IF(1+COUNTIF($L$13:OFFSET(L35,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L35,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E36<>-1,$R35>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R35=0,R35=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q35<>2),$E36=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G35<>0,ISNUMBER(G35)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q35=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E35)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E35,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E35,0)))+IF(AND($E37<>\"\",$E37<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":365.54},{"$f":"IF($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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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))/$R38))","v":0},{"$f":"IF(AND($Q38=2,ACOMPANHAMENTO=\"BM\"),D39,D40/$R38)","v":0},{"$f":"IF(A38<=ORÇAMENTO.MáximoListaCrono,MATCH(A38,ORÇAMENTO.ListaCrono,0),NA())","v":33},{"$f":"IF(AND($E39<>-1,$R38>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R38=0,R38=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q38<>2),$E39=0),\"Linha\",1-SUM(T38:AF38)))","v":"Linha"},{"$f":"IF($E39=0,OFFSET(ORÇAMENTO!O$15,$E38,0),IF($E39<>-1,OFFSET(QCI!$D$13,$E39,0),\"\"))","v":"1.8."},{"$f":"IF($E39=0,OFFSET(ORÇAMENTO!R$15,$E38,0),IF($E39<>-1,OFFSET(QCI!$G$13,$E39,0),\"\"))","v":"REVESTIMENTOS"},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$65)-ROW($L38)-1),0)),ROW($L$65)-ROW($L38)-1,MATCH(M$13,OFFSET($L38,1,0,ROW($L$65)-ROW($L38)-1),0)-1),0))","v":23},{"$f":"IF($E39=-1,0,IF(N$13<=$L38,IF(ISERROR(MATCH(N$13,OFFSET($L38,1,0,ROW($L$65)-ROW($L38)-1),0)),ROW($L$65)-ROW($L38)-1,MATCH(N$13,OFFSET($L38,1,0,ROW($L$65)-ROW($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$65)-ROW($L38)-1),0)),ROW($L$65)-ROW($L38)-1,MATCH(O$13,OFFSET($L38,1,0,ROW($L$65)-ROW($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$65)-ROW($L38)-1),0)),ROW($L$65)-ROW($L38)-1,MATCH(P$13,OFFSET($L38,1,0,ROW($L$65)-ROW($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":176.06},"% Período:",{"$f":"IF(AND($Q38=2,ACOMPANHAMENTO=\"BM\"),T39,T40/$R38)","v":0},0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E38),IF(1+COUNTIF($L$13:OFFSET(L38,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L38,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E39<>-1,$R38>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R38=0,R38=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q38<>2),$E39=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G38<>0,ISNUMBER(G38)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q38=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E38)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E38,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E38,0)))+IF(AND($E40<>\"\",$E40<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":176.06},{"$f":"IF($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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E40,0),AE39*$R38),SUMIF(OFFSET($R40,1,0,$Q38-2),($L38+1)&\"$\",OFFSET(AE40,1,0,$Q38-2)))","v":0}]
[{"$f":"OFFSET(A41,-3,0)+1","v":10},{"$f":"IF($Q41<>2,0,IF($R41=0,1,IF(E42>0,OFFSET(QCI!$M$13,SUBSTITUTE(E42,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E41,0))/$R41))","v":1},{"$f":"IF($Q41<>2,0,IF($R41=0,1,IF(E42>0,OFFSET(QCI!$N$13,SUBSTITUTE(E42,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E41,0))/$R41))","v":0},{"$f":"IF(AND($Q41=2,ACOMPANHAMENTO=\"BM\"),D42,D43/$R41)","v":0},{"$f":"IF(A41<=ORÇAMENTO.MáximoListaCrono,MATCH(A41,ORÇAMENTO.ListaCrono,0),NA())","v":36},{"$f":"IF(AND($E42<>-1,$R41>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R41=0,R41=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q41<>2),$E42=0),\"Linha\",1-SUM(T41:AF41)))","v":"Linha"},{"$f":"IF($E42=0,OFFSET(ORÇAMENTO!O$15,$E41,0),IF($E42<>-1,OFFSET(QCI!$D$13,$E42,0),\"\"))","v":"1.9."},{"$f":"IF($E42=0,OFFSET(ORÇAMENTO!R$15,$E41,0),IF($E42<>-1,OFFSET(QCI!$G$13,$E42,0),\"\"))","v":"PAVIMENTAÇÃO"},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$65)-ROW($L41)-1),0)),ROW($L$65)-ROW($L41)-1,MATCH(M$13,OFFSET($L41,1,0,ROW($L$65)-ROW($L41)-1),0)-1),0))","v":20},{"$f":"IF($E42=-1,0,IF(N$13<=$L41,IF(ISERROR(MATCH(N$13,OFFSET($L41,1,0,ROW($L$65)-ROW($L41)-1),0)),ROW($L$65)-ROW($L41)-1,MATCH(N$13,OFFSET($L41,1,0,ROW($L$65)-ROW($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$65)-ROW($L41)-1),0)),ROW($L$65)-ROW($L41)-1,MATCH(O$13,OFFSET($L41,1,0,ROW($L$65)-ROW($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$65)-ROW($L41)-1),0)),ROW($L$65)-ROW($L41)-1,MATCH(P$13,OFFSET($L41,1,0,ROW($L$65)-ROW($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":29864},"% Período:",{"$f":"IF(AND($Q41=2,ACOMPANHAMENTO=\"BM\"),T42,T43/$R41)","v":0},0,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E41),IF(1+COUNTIF($L$13:OFFSET(L41,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L41,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E42<>-1,$R41>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R41=0,R41=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q41<>2),$E42=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G41<>0,ISNUMBER(G41)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q41=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E41)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E41,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E41,0)))+IF(AND($E43<>\"\",$E43<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":29864},{"$f":"IF($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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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))/$R44))","v":0},{"$f":"IF(AND($Q44=2,ACOMPANHAMENTO=\"BM\"),D45,D46/$R44)","v":0},{"$f":"IF(A44<=ORÇAMENTO.MáximoListaCrono,MATCH(A44,ORÇAMENTO.ListaCrono,0),NA())","v":38},{"$f":"IF(AND($E45<>-1,$R44>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R44=0,R44=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$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":"COBERTURA"},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$65)-ROW($L44)-1),0)),ROW($L$65)-ROW($L44)-1,MATCH(M$13,OFFSET($L44,1,0,ROW($L$65)-ROW($L44)-1),0)-1),0))","v":17},{"$f":"IF($E45=-1,0,IF(N$13<=$L44,IF(ISERROR(MATCH(N$13,OFFSET($L44,1,0,ROW($L$65)-ROW($L44)-1),0)),ROW($L$65)-ROW($L44)-1,MATCH(N$13,OFFSET($L44,1,0,ROW($L$65)-ROW($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$65)-ROW($L44)-1),0)),ROW($L$65)-ROW($L44)-1,MATCH(O$13,OFFSET($L44,1,0,ROW($L$65)-ROW($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$65)-ROW($L44)-1),0)),ROW($L$65)-ROW($L44)-1,MATCH(P$13,OFFSET($L44,1,0,ROW($L$65)-ROW($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":408117.14},"% Período:",{"$f":"IF(AND($Q44=2,ACOMPANHAMENTO=\"BM\"),T45,T46/$R44)","v":0},0,0,0.78448342061791376,0.21551657938208621,0,0,0,0,0,0,0]
[null,null,null,null,{"$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"},{"$f":"IF(OR(R44=0,R44=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q44<>2),$E45=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$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$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":320161.13},{"$f":"IF($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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":87956.01},{"$f":"IF($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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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))/$R47))","v":0},{"$f":"IF(AND($Q47=2,ACOMPANHAMENTO=\"BM\"),D48,D49/$R47)","v":0},{"$f":"IF(A47<=ORÇAMENTO.MáximoListaCrono,MATCH(A47,ORÇAMENTO.ListaCrono,0),NA())","v":44},{"$f":"IF(AND($E48<>-1,$R47>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R47=0,R47=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$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":"SISTEMA DE PREVENTIVO DE INCÊNCIO "},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$65)-ROW($L47)-1),0)),ROW($L$65)-ROW($L47)-1,MATCH(M$13,OFFSET($L47,1,0,ROW($L$65)-ROW($L47)-1),0)-1),0))","v":14},{"$f":"IF($E48=-1,0,IF(N$13<=$L47,IF(ISERROR(MATCH(N$13,OFFSET($L47,1,0,ROW($L$65)-ROW($L47)-1),0)),ROW($L$65)-ROW($L47)-1,MATCH(N$13,OFFSET($L47,1,0,ROW($L$65)-ROW($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$65)-ROW($L47)-1),0)),ROW($L$65)-ROW($L47)-1,MATCH(O$13,OFFSET($L47,1,0,ROW($L$65)-ROW($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$65)-ROW($L47)-1),0)),ROW($L$65)-ROW($L47)-1,MATCH(P$13,OFFSET($L47,1,0,ROW($L$65)-ROW($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":135.84},"% Período:",{"$f":"IF(AND($Q47=2,ACOMPANHAMENTO=\"BM\"),T48,T49/$R47)","v":0},0,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$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"},{"$f":"IF(OR(R47=0,R47=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q47<>2),$E48=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$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$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":135.84},{"$f":"IF($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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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))/$R50))","v":0},{"$f":"IF(AND($Q50=2,ACOMPANHAMENTO=\"BM\"),D51,D52/$R50)","v":0},{"$f":"IF(A50<=ORÇAMENTO.MáximoListaCrono,MATCH(A50,ORÇAMENTO.ListaCrono,0),NA())","v":46},{"$f":"IF(AND($E51<>-1,$R50>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R50=0,R50=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$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":"INSTALAÇÕES ELÉTRICAS"},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$65)-ROW($L50)-1),0)),ROW($L$65)-ROW($L50)-1,MATCH(M$13,OFFSET($L50,1,0,ROW($L$65)-ROW($L50)-1),0)-1),0))","v":11},{"$f":"IF($E51=-1,0,IF(N$13<=$L50,IF(ISERROR(MATCH(N$13,OFFSET($L50,1,0,ROW($L$65)-ROW($L50)-1),0)),ROW($L$65)-ROW($L50)-1,MATCH(N$13,OFFSET($L50,1,0,ROW($L$65)-ROW($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$65)-ROW($L50)-1),0)),ROW($L$65)-ROW($L50)-1,MATCH(O$13,OFFSET($L50,1,0,ROW($L$65)-ROW($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$65)-ROW($L50)-1),0)),ROW($L$65)-ROW($L50)-1,MATCH(P$13,OFFSET($L50,1,0,ROW($L$65)-ROW($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":23424.39},"% Período:",{"$f":"IF(AND($Q50=2,ACOMPANHAMENTO=\"BM\"),T51,T52/$R50)","v":0},0,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$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"},{"$f":"IF(OR(R50=0,R50=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q50<>2),$E51=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$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$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":23424.39},{"$f":"IF($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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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))/$R53))","v":0},{"$f":"IF(AND($Q53=2,ACOMPANHAMENTO=\"BM\"),D54,D55/$R53)","v":0},{"$f":"IF(A53<=ORÇAMENTO.MáximoListaCrono,MATCH(A53,ORÇAMENTO.ListaCrono,0),NA())","v":63},{"$f":"IF(AND($E54<>-1,$R53>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R53=0,R53=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$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":"INSTALAÇÕES HIDROSSANITÁRIAS"},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$65)-ROW($L53)-1),0)),ROW($L$65)-ROW($L53)-1,MATCH(M$13,OFFSET($L53,1,0,ROW($L$65)-ROW($L53)-1),0)-1),0))","v":8},{"$f":"IF($E54=-1,0,IF(N$13<=$L53,IF(ISERROR(MATCH(N$13,OFFSET($L53,1,0,ROW($L$65)-ROW($L53)-1),0)),ROW($L$65)-ROW($L53)-1,MATCH(N$13,OFFSET($L53,1,0,ROW($L$65)-ROW($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$65)-ROW($L53)-1),0)),ROW($L$65)-ROW($L53)-1,MATCH(O$13,OFFSET($L53,1,0,ROW($L$65)-ROW($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$65)-ROW($L53)-1),0)),ROW($L$65)-ROW($L53)-1,MATCH(P$13,OFFSET($L53,1,0,ROW($L$65)-ROW($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":4413.75},"% Período:",{"$f":"IF(AND($Q53=2,ACOMPANHAMENTO=\"BM\"),T54,T55/$R53)","v":0},0,0,0,1,0,0,0,0,0,0,0]
[null,null,null,null,{"$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"},{"$f":"IF(OR(R53=0,R53=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q53<>2),$E54=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$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$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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":4413.75},{"$f":"IF($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$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$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$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E55,0),AE54*$R53),SUMIF(OFFSET($R55,1,0,$Q53-2),($L53+1)&\"$\",OFFSET(AE55,1,0,$Q53-2)))","v":0}]
[{"$f":"OFFSET(A56,-3,0)+1","v":15},{"$f":"IF($Q56<>2,0,IF($R56=0,1,IF(E57>0,OFFSET(QCI!$M$13,SUBSTITUTE(E57,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E56,0))/$R56))","v":1.0000000000000002},{"$f":"IF($Q56<>2,0,IF($R56=0,1,IF(E57>0,OFFSET(QCI!$N$13,SUBSTITUTE(E57,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E56,0))/$R56))","v":0},{"$f":"IF(AND($Q56=2,ACOMPANHAMENTO=\"BM\"),D57,D58/$R56)","v":0},{"$f":"IF(A56<=ORÇAMENTO.MáximoListaCrono,MATCH(A56,ORÇAMENTO.ListaCrono,0),NA())","v":66},{"$f":"IF(AND($E57<>-1,$R56>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R56=0,R56=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q56<>2),$E57=0),\"Linha\",1-SUM(T56:AF56)))","v":"Linha"},{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!O$15,$E56,0),IF($E57<>-1,OFFSET(QCI!$D$13,$E57,0),\"\"))","v":"1.14."},{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!R$15,$E56,0),IF($E57<>-1,OFFSET(QCI!$G$13,$E57,0),\"\"))","v":"PINTURA"},null,null,{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!C$15,$E56,0),1)","v":2},{"$f":"IF($E57=-1,0,IF(M$13<=$L56,IF(ISERROR(MATCH(M$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)),ROW($L$65)-ROW($L56)-1,MATCH(M$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)-1),0))","v":5},{"$f":"IF($E57=-1,0,IF(N$13<=$L56,IF(ISERROR(MATCH(N$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)),ROW($L$65)-ROW($L56)-1,MATCH(N$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)-1),0))","v":2},{"$f":"IF($E57=-1,0,IF(O$13<=$L56,IF(ISERROR(MATCH(O$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)),ROW($L$65)-ROW($L56)-1,MATCH(O$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)-1),0))","v":0},{"$f":"IF($E57=-1,0,IF(P$13<=$L56,IF(ISERROR(MATCH(P$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)),ROW($L$65)-ROW($L56)-1,MATCH(P$13,OFFSET($L56,1,0,ROW($L$65)-ROW($L56)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L56,0,1,,L56))","v":2},{"$f":"IF($E57=0,OFFSET(ORÇAMENTO!X$15,$E56,0),IF($E57<>-1,OFFSET(QCI!$O$13,$E57,0),\"\"))","v":58862.04},"% Período:",{"$f":"IF(AND($Q56=2,ACOMPANHAMENTO=\"BM\"),T57,T58/$R56)","v":0},0,0,0,0,1.0000000000000002,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E56),IF(1+COUNTIF($L$13:OFFSET(L56,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L56,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E57<>-1,$R56>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R56=0,R56=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q56<>2),$E57=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G56<>0,ISNUMBER(G56)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),D57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(D58,1,0,$Q56-2)))","v":0},{"$f":"IF(OR($Q56<>2,AUTOEVENTO<>\"manual\",$E57>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L56&\"$\"","v":"2$"},null,{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),T57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(T58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),U57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(U58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),V57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(V58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),W57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(W58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),X57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(X58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),Y57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(Y58,1,0,$Q56-2)))","v":58862.040000000008},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),Z57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(Z58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AA57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AA58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AB57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AB58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AC57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AC58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AD57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AD58,1,0,$Q56-2)))","v":0},{"$f":"IF($Q56=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E56)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E56,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E56,0)))+IF(AND($E58<>\"\",$E58<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E58,0),AE57*$R56),SUMIF(OFFSET($R58,1,0,$Q56-2),($L56+1)&\"$\",OFFSET(AE58,1,0,$Q56-2)))","v":0}]
[{"$f":"OFFSET(A59,-3,0)+1","v":16},{"$f":"IF($Q59<>2,0,IF($R59=0,1,IF(E60>0,OFFSET(QCI!$M$13,SUBSTITUTE(E60,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E59,0))/$R59))","v":1},{"$f":"IF($Q59<>2,0,IF($R59=0,1,IF(E60>0,OFFSET(QCI!$N$13,SUBSTITUTE(E60,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E59,0))/$R59))","v":0},{"$f":"IF(AND($Q59=2,ACOMPANHAMENTO=\"BM\"),D60,D61/$R59)","v":0},{"$f":"IF(A59<=ORÇAMENTO.MáximoListaCrono,MATCH(A59,ORÇAMENTO.ListaCrono,0),NA())","v":73},{"$f":"IF(AND($E60<>-1,$R59>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R59=0,R59=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q59<>2),$E60=0),\"Linha\",1-SUM(T59:AF59)))","v":"Linha"},{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!O$15,$E59,0),IF($E60<>-1,OFFSET(QCI!$D$13,$E60,0),\"\"))","v":"1.15."},{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!R$15,$E59,0),IF($E60<>-1,OFFSET(QCI!$G$13,$E60,0),\"\"))","v":"IMPLANTAÇÃO SERVIÇOS EXTERNOS"},null,null,{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!C$15,$E59,0),1)","v":2},{"$f":"IF($E60=-1,0,IF(M$13<=$L59,IF(ISERROR(MATCH(M$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)),ROW($L$65)-ROW($L59)-1,MATCH(M$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)-1),0))","v":2},{"$f":"IF($E60=-1,0,IF(N$13<=$L59,IF(ISERROR(MATCH(N$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)),ROW($L$65)-ROW($L59)-1,MATCH(N$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)-1),0))","v":5},{"$f":"IF($E60=-1,0,IF(O$13<=$L59,IF(ISERROR(MATCH(O$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)),ROW($L$65)-ROW($L59)-1,MATCH(O$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)-1),0))","v":0},{"$f":"IF($E60=-1,0,IF(P$13<=$L59,IF(ISERROR(MATCH(P$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)),ROW($L$65)-ROW($L59)-1,MATCH(P$13,OFFSET($L59,1,0,ROW($L$65)-ROW($L59)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L59,0,1,,L59))","v":2},{"$f":"IF($E60=0,OFFSET(ORÇAMENTO!X$15,$E59,0),IF($E60<>-1,OFFSET(QCI!$O$13,$E60,0),\"\"))","v":9579.41},"% Período:",{"$f":"IF(AND($Q59=2,ACOMPANHAMENTO=\"BM\"),T60,T61/$R59)","v":0},0,0,0,0,1,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E59),IF(1+COUNTIF($L$13:OFFSET(L59,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L59,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E60<>-1,$R59>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R59=0,R59=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q59<>2),$E60=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G59<>0,ISNUMBER(G59)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),D60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(D61,1,0,$Q59-2)))","v":0},{"$f":"IF(OR($Q59<>2,AUTOEVENTO<>\"manual\",$E60>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L59&\"$\"","v":"2$"},null,{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),T60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(T61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),U60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(U61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),V60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(V61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),W60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(W61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),X60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(X61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),Y60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(Y61,1,0,$Q59-2)))","v":9579.41},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),Z60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(Z61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AA60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AA61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AB60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AB61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AC60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AC61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AD60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AD61,1,0,$Q59-2)))","v":0},{"$f":"IF($Q59=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E59)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E59,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E59,0)))+IF(AND($E61<>\"\",$E61<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E61,0),AE60*$R59),SUMIF(OFFSET($R61,1,0,$Q59-2),($L59+1)&\"$\",OFFSET(AE61,1,0,$Q59-2)))","v":0}]
[{"$f":"OFFSET(A62,-3,0)+1","v":17},{"$f":"IF($Q62<>2,0,IF($R62=0,1,IF(E63>0,OFFSET(QCI!$M$13,SUBSTITUTE(E63,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E62,0))/$R62))","v":1},{"$f":"IF($Q62<>2,0,IF($R62=0,1,IF(E63>0,OFFSET(QCI!$N$13,SUBSTITUTE(E63,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E62,0))/$R62))","v":1},{"$f":"IF(AND($Q62=2,ACOMPANHAMENTO=\"BM\"),D63,D64/$R62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(A62<=ORÇAMENTO.MáximoListaCrono,MATCH(A62,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND($E63<>-1,$R62>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R62=0,R62=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q62<>2),$E63=0),\"Linha\",1-SUM(T62:AF62)))","v":"Linha"},{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!O$15,$E62,0),IF($E63<>-1,OFFSET(QCI!$D$13,$E63,0),\"\"))","v":2},{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!R$15,$E62,0),IF($E63<>-1,OFFSET(QCI!$G$13,$E63,0),\"\"))","v":""},null,null,{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!C$15,$E62,0),1)","v":1},{"$f":"IF($E63=-1,0,IF(M$13<=$L62,IF(ISERROR(MATCH(M$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)),ROW($L$65)-ROW($L62)-1,MATCH(M$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)-1),0))","v":2},{"$f":"IF($E63=-1,0,IF(N$13<=$L62,IF(ISERROR(MATCH(N$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)),ROW($L$65)-ROW($L62)-1,MATCH(N$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)-1),0))","v":0},{"$f":"IF($E63=-1,0,IF(O$13<=$L62,IF(ISERROR(MATCH(O$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)),ROW($L$65)-ROW($L62)-1,MATCH(O$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)-1),0))","v":0},{"$f":"IF($E63=-1,0,IF(P$13<=$L62,IF(ISERROR(MATCH(P$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)),ROW($L$65)-ROW($L62)-1,MATCH(P$13,OFFSET($L62,1,0,ROW($L$65)-ROW($L62)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L62,0,1,,L62))","v":2},{"$f":"IF($E63=0,OFFSET(ORÇAMENTO!X$15,$E62,0),IF($E63<>-1,OFFSET(QCI!$O$13,$E63,0),\"\"))","v":0},"% Período:",{"$f":"IF(AND($Q62=2,ACOMPANHAMENTO=\"BM\"),T63,T64/$R62)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E62),IF(1+COUNTIF($L$13:OFFSET(L62,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L62,-1,0),1),-1),0)","v":2},{"$f":"IF(AND($E63<>-1,$R62>0),\"F\",\"\")","v":""},{"$f":"IF(OR(R62=0,R62=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q62<>2),$E63=0),\"calculada\",\"-->\"))","v":"vazia"},null,{"$f":"IF(AND(G62<>0,ISNUMBER(G62)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),D63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(D64,1,0,$Q62-2)))","v":0},{"$f":"IF(OR($Q62<>2,AUTOEVENTO<>\"manual\",$E63>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L62&\"$\"","v":"1$"},null,{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),T63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(T64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),U63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(U64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),V63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(V64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),W63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(W64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),X63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(X64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),Y63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(Y64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),Z63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(Z64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AA63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AA64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AB63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AB64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AC63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AC64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AD63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AD64,1,0,$Q62-2)))","v":0},{"$f":"IF($Q62=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E62)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E62,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E62,0)))+IF(AND($E64<>\"\",$E64<>0),SUMIF(CÁLCULO!$AM$15:$AW$90,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$90)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E64,0),AE63*$R62),SUMIF(OFFSET($R64,1,0,$Q62-2),($L62+1)&\"$\",OFFSET(AE64,1,0,$Q62-2)))","v":0}]
[null,null,null,null,null,"F",null,null,null,null,null,"#"]
[null,null,null,{"$f":"D70/$Q$66","v":7.6171676697924046E-2},null,"F",null,{"$f":"\"Total:    R$ \"&TEXT(Q66,\"#.##0,00\")","v":"Total:    R$ 1.338.708,88"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(L12:L65,1,R12:R65)","v":1338708.8799999999},null,"%:",{"$f":"ROUND(T70,2)/$Q$66","v":7.6171676697924046E-2},0.11410216387001183,0.29974532625793893,0.23915664920367155,0.17979193504714783,9.1032248923305872E-2,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D72,2)-ROUND(C72,2)","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(T72,2)","v":0},{"$f":"ROUND(U72,2)-ROUND(T72,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D73,2)-ROUND(C73,2)","v":101971.7},null,"F",null,null,null,null,"Período:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"ROUND(T73,2)","v":101971.7},{"$f":"ROUND(U73,2)-ROUND(T73,2)","v":152749.58000000002},401271.73,320161.13,240689.05999999994,121865.67999999993,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D74,2)-ROUND(C74,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"ROUND(T74,2)","v":0},{"$f":"ROUND(U74,2)-ROUND(T74,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D75,2)-ROUND(C75,2)","v":101971.7},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"ROUND(T75,2)","v":101971.7},{"$f":"ROUND(U75,2)-ROUND(T75,2)","v":152749.58000000002},401271.73,320161.13,240689.05999999994,121865.67999999993,0,0,0,0,0,0]
[null,null,null,{"$f":"D75/$Q$66","v":7.6171676697924059E-2},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"%:",{"$f":"ROUND(T75,2)/$Q$66","v":7.6171676697924046E-2},{"$f":"ROUND(U75,2)/$Q$66","v":0.19027384056793589},0.49001916682587482,0.7291758160295464,0.90896775107669414,1,1,1,1,1,1,1]
[null,null,null,{"$f":"ROUND(D75-D74-D73,2)","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(T75-T74-T73,2)","v":0},{"$f":"ROUND(U75-U74-U73,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AE72+SUMPRODUCT((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$65,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$65,-1,0),0))","v":0}]
[null,null,null,{"$f":"C73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$65,-1,0)),OFFSET(D$11,5,0):OFFSET(D$65,-1,0),0))","v":101971.70000000001},null,"F",null,null,null,null,"Acumulado:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$65,-1,0)),OFFSET(T$11,5,0):OFFSET(T$65,-1,0),0))","v":101971.70000000001},{"$f":"T73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$65,-1,0)),OFFSET(U$11,5,0):OFFSET(U$65,-1,0),0))","v":254721.28},{"$f":"U73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$65,-1,0)),OFFSET(V$11,5,0):OFFSET(V$65,-1,0),0))","v":655993.01},{"$f":"V73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$65,-1,0)),OFFSET(W$11,5,0):OFFSET(W$65,-1,0),0))","v":976154.14},{"$f":"W73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$65,-1,0)),OFFSET(X$11,5,0):OFFSET(X$65,-1,0),0))","v":1216843.2},{"$f":"X73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$65,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$65,-1,0),0))","v":1338708.8799999999},{"$f":"Y73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$65,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$65,-1,0),0))","v":1338708.8799999999},{"$f":"Z73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$65,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$65,-1,0),0))","v":1338708.8799999999},{"$f":"AA73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$65,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$65,-1,0),0))","v":1338708.8799999999},{"$f":"AB73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$65,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$65,-1,0),0))","v":1338708.8799999999},{"$f":"AC73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$65,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$65,-1,0),0))","v":1338708.8799999999},{"$f":"AD73+SUM((OFFSET($B$13,1,0):OFFSET($B$65,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$65,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$65,-1,0),0))","v":1338708.8799999999},{"$f":"AE73+SUMPRODUCT((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$65,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$65,-1,0),0))","v":1338708.8799999999}]
[null,null,null,{"$f":"C74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$65,-1,0)),OFFSET(D$11,5,0):OFFSET(D$65,-1,0),0))","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$65,-1,0)),OFFSET(T$11,5,0):OFFSET(T$65,-1,0),0))","v":0},{"$f":"T74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$65,-1,0)),OFFSET(U$11,5,0):OFFSET(U$65,-1,0),0))","v":0},{"$f":"U74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$65,-1,0)),OFFSET(V$11,5,0):OFFSET(V$65,-1,0),0))","v":0},{"$f":"V74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$65,-1,0)),OFFSET(W$11,5,0):OFFSET(W$65,-1,0),0))","v":0},{"$f":"W74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$65,-1,0)),OFFSET(X$11,5,0):OFFSET(X$65,-1,0),0))","v":0},{"$f":"X74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$65,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$65,-1,0),0))","v":0},{"$f":"Y74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$65,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$65,-1,0),0))","v":0},{"$f":"Z74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$65,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$65,-1,0),0))","v":0},{"$f":"AA74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$65,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$65,-1,0),0))","v":0},{"$f":"AB74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$65,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$65,-1,0),0))","v":0},{"$f":"AC74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$65,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$65,-1,0),0))","v":0},{"$f":"AD74+SUM((OFFSET($C$13,1,0):OFFSET($C$65,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$65,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$65,-1,0),0))","v":0},{"$f":"ROUND(AF75-AF72-AF73,2)","v":0}]
[null,null,null,{"$f":"C75+SUMIF($R$12:$R$65,\"1$\",D12:D65)","v":101971.70000000001},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"SUMIF($R$12:$R$65,\"1$\",T12:T65)","v":101971.70000000001},{"$f":"T75+SUMIF($R$12:$R$65,\"1$\",U12:U65)","v":254721.28},655993.01,976154.14,1216843.2,1338708.8799999999,1338708.8799999999,1338708.8799999999,1338708.8799999999,1338708.8799999999,1338708.8799999999,1338708.8799999999,{"$f":"AE75+SUMIF($R$12:$R$65,\"1$\",AF12:AF65)","v":1338708.8799999999}]
[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 Borba"}]
[null,null,null,null,null,"F",null,{"$f":"DADOS!$F$25","v":"2022-03-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU: CREA-SC 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":35,"n_cols":31,"rows_kept":35,"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$90),\"F\",\"\"))","v":{"$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$90),VLOOKUP($B1,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":{"$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$36)<MAX(CÁLCULO!$M$15:$M$90),\"ERRO: NÚMERO DE EVENTOS INSUFICIENTE, CLIQUE EM ATUALIZAR LINHAS\",IF(ROUND(OFFSET(CRONO!$AF$75,0,-1),2)<>CRONO!$Q$66,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[]
[null,null,null,null,{"$f":"IF(E$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,E$12))","v":"CONSTRUÇÃO"},null,{"$f":"IF(G$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,G$12))","v":"CONSTRUÇÃO"},{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":0},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":0},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":0},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":0},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":0},{"$f":"IF(M$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":0},{"$f":"IF(N$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":0},{"$f":"IF(O$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":0},{"$f":"IF(P$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":0},{"$f":"IF(Q$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":""},{"$f":"IF(R$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":""},{"$f":"IF(S$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":""},{"$f":"IF(T$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":""},{"$f":"IF(U$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":""},{"$f":"IF(V$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":""},{"$f":"IF(W$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":""},{"$f":"IF(X$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":""},{"$f":"IF(Y$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":""},{"$f":"IF(Z$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""}]
[null,"Nº do Evento","Título dos Eventos",null,{"$f":"OFFSET(E12,0,-1)+1","v":1},null,{"$f":"OFFSET(G12,0,-1)+1","v":1},{"$f":"OFFSET(H12,0,-1)+1","v":2},{"$f":"OFFSET(I12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,"Informe abaixo o NÚMERO DO PERÍODO em que os eventos serão concluídos"]
[]
[null,1,"Administração Local",null,null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"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$90),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":2},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16<>1,OFFSET(EVENTOS!$D$14,$B16,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B16,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SERVIÇOS INICIAIS"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B17,0)>0,\"F\",\"\"),IF(CRONOPLE!B17<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},{"$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$90),VLOOKUP($B17,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"DEMOLIÇÃO"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B18,0)>0,\"F\",\"\"),IF(CRONOPLE!B18<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B18,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"MOVIMENTAÇÃO DE TERRA"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B19,0)>0,\"F\",\"\"),IF(CRONOPLE!B19<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},{"$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$90),VLOOKUP($B19,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INFRAESTRUTURA - SAPATAS"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B20,0)>0,\"F\",\"\"),IF(CRONOPLE!B20<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B20,-1,0)+1","v":6},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B20,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INFRAESTRUTURA - VB"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B21,0)>0,\"F\",\"\"),IF(CRONOPLE!B21<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},7,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21<>1,OFFSET(EVENTOS!$D$14,$B21,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B21,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SUPERESTRUTURA - PILAR"},null,null,null,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B22,0)>0,\"F\",\"\"),IF(CRONOPLE!B22<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},8,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B22<>1,OFFSET(EVENTOS!$D$14,$B22,0),0),IF(B22<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B22,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SUPERESTRUTURA - VIGA"},null,null,null,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B23,0)>0,\"F\",\"\"),IF(CRONOPLE!B23<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},9,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B23<>1,OFFSET(EVENTOS!$D$14,$B23,0),0),IF(B23<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B23,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SUPERESTRUTURA - CONTRAVENTAMENTO"},null,null,null,5]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B24,0)>0,\"F\",\"\"),IF(CRONOPLE!B24<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},10,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B24<>1,OFFSET(EVENTOS!$D$14,$B24,0),0),IF(B24<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B24,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"IMPERMEABILIZAÇÃO"},null,null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B25,0)>0,\"F\",\"\"),IF(CRONOPLE!B25<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},11,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B25<>1,OFFSET(EVENTOS!$D$14,$B25,0),0),IF(B25<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B25,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PAREDE TÉCNICA"},null,null,null,5]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B26,0)>0,\"F\",\"\"),IF(CRONOPLE!B26<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},12,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B26<>1,OFFSET(EVENTOS!$D$14,$B26,0),0),IF(B26<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B26,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PAVIMENTAÇÃO"},null,null,null,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B27,0)>0,\"F\",\"\"),IF(CRONOPLE!B27<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},13,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B27<>1,OFFSET(EVENTOS!$D$14,$B27,0),0),IF(B27<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B27,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"COBERTURA "},null,null,null,4]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B28,0)>0,\"F\",\"\"),IF(CRONOPLE!B28<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},14,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B28<>1,OFFSET(EVENTOS!$D$14,$B28,0),0),IF(B28<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B28,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SISTEMA PREVENTIVO DE INCÊNDIO"},null,null,null,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B29,0)>0,\"F\",\"\"),IF(CRONOPLE!B29<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},15,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B29<>1,OFFSET(EVENTOS!$D$14,$B29,0),0),IF(B29<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B29,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INSTALAÇÕES ELETRICA "},null,null,null,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B30,0)>0,\"F\",\"\"),IF(CRONOPLE!B30<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},16,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B30<>1,OFFSET(EVENTOS!$D$14,$B30,0),0),IF(B30<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B30,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INSTALAÇÕES HIDRO "},null,null,null,5]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B31,0)>0,\"F\",\"\"),IF(CRONOPLE!B31<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},17,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B31<>1,OFFSET(EVENTOS!$D$14,$B31,0),0),IF(B31<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B31,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PINTURA DA QUADRA"},null,null,null,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B32,0)>0,\"F\",\"\"),IF(CRONOPLE!B32<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},18,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B32<>1,OFFSET(EVENTOS!$D$14,$B32,0),0),IF(B32<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B32,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PINTURA METÁLICA"},null,null,null,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B33,0)>0,\"F\",\"\"),IF(CRONOPLE!B33<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},19,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B33<>1,OFFSET(EVENTOS!$D$14,$B33,0),0),IF(B33<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B33,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PINTURA VB+PILARETES+PAREDE"},null,null,null,6]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B34,0)>0,\"F\",\"\"),IF(CRONOPLE!B34<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},20,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B34<>1,OFFSET(EVENTOS!$D$14,$B34,0),0),IF(B34<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B34,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"FECHAMENTO LATERAL"},null,null,null,5]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B35,0)>0,\"F\",\"\"),IF(CRONOPLE!B35<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},21,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B35<>1,OFFSET(EVENTOS!$D$14,$B35,0),0),IF(B35<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B35,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"BANCOS"},null,null,null,6]

{"sheet":"PLE","index":9,"n_rows":51,"n_cols":32,"rows_kept":51,"cut":false,"hidden":false,"merged":[[17,2,17,3],[24,2,24,3],[14,2,14,3],[15,2,15,3],[0,2,0,3],[2,29,2,31],[3,29,3,31],[5,30,5,31],[6,7,6,13],[6,14,6,20],[10,2,10,3],[11,2,12,3],[8,9,8,10],[8,13,8,19],[6,1,6,2],[11,1,12,1],[6,30,6,31],[6,21,6,29],[8,24,8,25],[16,2,16,3],[19,2,19,3],[20,2,20,3],[32,2,32,3],[18,2,18,3],[31,2,31,3],[33,2,33,3],[34,2,34,3],[21,2,21,3],[22,2,22,3],[23,2,23,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[40,30,40,31],[38,26,38,27],[38,24,38,25],[39,30,39,31],[39,28,39,29],[39,26,39,27],[37,8,37,31],[8,30,8,31],[39,24,39,25],[38,10,38,11],[39,8,39,9],[38,8,38,9],[39,10,39,11],[38,16,38,17],[38,18,38,19],[38,12,38,13],[39,20,39,21],[39,16,39,17],[40,28,40,29],[39,12,39,13],[39,14,39,15],[39,22,39,23],[38,14,38,15],[43,14,43,15],[42,18,42,19],[40,14,40,15],[38,20,38,21],[38,30,38,31],[38,28,38,29],[38,22,38,23],[40,26,40,27],[40,12,40,13],[40,24,40,25],[40,22,40,23],[40,20,40,21],[42,14,42,15],[39,18,39,19],[40,16,40,17],[40,18,40,19],[41,30,41,31],[43,30,43,31],[43,16,43,17],[43,24,43,25],[43,26,43,27],[41,14,41,15],[41,16,41,17],[42,30,42,31],[48,1,48,3],[45,1,45,3],[42,3,43,3],[42,12,42,13],[43,12,43,13],[43,8,43,9],[40,3,41,3],[43,10,43,11],[42,10,42,11],[42,8,42,9],[41,10,41,11],[41,8,41,9],[40,10,40,11],[40,8,40,9],[41,12,41,13],[42,16,42,17],[41,22,41,23],[43,28,43,29],[41,28,41,29],[41,26,41,27],[41,18,41,19],[43,18,43,19],[41,24,41,25],[41,20,41,21],[43,22,43,23],[42,22,42,23],[42,20,42,21],[42,24,42,25],[43,20,43,21],[42,28,42,29],[42,26,42,27]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B1,0)>0,\"F\",\"\"),IF(PLE!B1<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":{"$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$90),VLOOKUP($B1,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":{"$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,{"$f":"import.recurso","v":"(SELECIONAR)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,"Nº OPERAÇÃO",null,"Nº SICONV",null,null,null,"PROPONENTE TOMADOR",null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,null,null,{"$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,{"$f":"Import.Apelido","v":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA "},null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Rua: Higino João Pio, S/N - Estaleirinho"},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$39,0,1+(PLE.Medicao-$I$40)*2-2)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($H$39,0,1+(PLE.Medicao-$I$40)*2),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,null,null,null,null,null,null,null,null,"% Realizado Período.:",{"$f":"OFFSET($I$40,1+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$40,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":0},null,null,null,null,"% Realizado Acum.:",{"$f":"OFFSET($I$40,3+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$40,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":0}]
[]
["Filtro",null,{"$f":"IF(TIPOORCAMENTO=\"proposto\",\"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO.\",IF(ACOMPANHAMENTO=\"BM\",\"FOI SELECIONADO NA ABA 'MENU' O ACOMPANHAMENTO POR BM.\",\"\"))","v":"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO."},null,null,{"$f":"IF(F$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,F$12))","v":"CONSTRUÇÃO"},null,{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"CONSTRUÇÃO"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":0},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":0},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":0},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":0},{"$f":"IF(M$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":0},{"$f":"IF(N$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":0},{"$f":"IF(O$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":0},{"$f":"IF(P$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":0},{"$f":"IF(Q$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":0},{"$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$90),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":2},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16<>1,OFFSET(EVENTOS!$D$14,$B16,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B16,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SERVIÇOS INICIAIS"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B17,0)>0,\"F\",\"\"),IF(PLE!B17<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},{"$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$90),VLOOKUP($B17,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"DEMOLIÇÃO"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B18,0)>0,\"F\",\"\"),IF(PLE!B18<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B18,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"MOVIMENTAÇÃO DE TERRA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B19,0)>0,\"F\",\"\"),IF(PLE!B19<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},{"$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$90),VLOOKUP($B19,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INFRAESTRUTURA - SAPATAS"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B20,0)>0,\"F\",\"\"),IF(PLE!B20<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B20,-1,0)+1","v":6},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B20,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INFRAESTRUTURA - VB"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B21,0)>0,\"F\",\"\"),IF(PLE!B21<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},7,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21<>1,OFFSET(EVENTOS!$D$14,$B21,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B21,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SUPERESTRUTURA - PILAR"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B22,0)>0,\"F\",\"\"),IF(PLE!B22<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},8,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B22<>1,OFFSET(EVENTOS!$D$14,$B22,0),0),IF(B22<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B22,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SUPERESTRUTURA - VIGA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B23,0)>0,\"F\",\"\"),IF(PLE!B23<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},9,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B23<>1,OFFSET(EVENTOS!$D$14,$B23,0),0),IF(B23<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B23,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SUPERESTRUTURA - CONTRAVENTAMENTO"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B24,0)>0,\"F\",\"\"),IF(PLE!B24<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},10,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B24<>1,OFFSET(EVENTOS!$D$14,$B24,0),0),IF(B24<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B24,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"IMPERMEABILIZAÇÃO"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B25,0)>0,\"F\",\"\"),IF(PLE!B25<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},11,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B25<>1,OFFSET(EVENTOS!$D$14,$B25,0),0),IF(B25<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B25,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PAREDE TÉCNICA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B26,0)>0,\"F\",\"\"),IF(PLE!B26<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},12,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B26<>1,OFFSET(EVENTOS!$D$14,$B26,0),0),IF(B26<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B26,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PAVIMENTAÇÃO"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B27,0)>0,\"F\",\"\"),IF(PLE!B27<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},13,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B27<>1,OFFSET(EVENTOS!$D$14,$B27,0),0),IF(B27<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B27,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"COBERTURA "}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B28,0)>0,\"F\",\"\"),IF(PLE!B28<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},14,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B28<>1,OFFSET(EVENTOS!$D$14,$B28,0),0),IF(B28<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B28,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"SISTEMA PREVENTIVO DE INCÊNDIO"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B29,0)>0,\"F\",\"\"),IF(PLE!B29<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},15,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B29<>1,OFFSET(EVENTOS!$D$14,$B29,0),0),IF(B29<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B29,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INSTALAÇÕES ELETRICA "}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B30,0)>0,\"F\",\"\"),IF(PLE!B30<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},16,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B30<>1,OFFSET(EVENTOS!$D$14,$B30,0),0),IF(B30<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B30,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"INSTALAÇÕES HIDRO "}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B31,0)>0,\"F\",\"\"),IF(PLE!B31<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},17,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B31<>1,OFFSET(EVENTOS!$D$14,$B31,0),0),IF(B31<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B31,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PINTURA DA QUADRA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B32,0)>0,\"F\",\"\"),IF(PLE!B32<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},18,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B32<>1,OFFSET(EVENTOS!$D$14,$B32,0),0),IF(B32<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B32,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PINTURA METÁLICA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B33,0)>0,\"F\",\"\"),IF(PLE!B33<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},19,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B33<>1,OFFSET(EVENTOS!$D$14,$B33,0),0),IF(B33<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B33,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"PINTURA VB+PILARETES+PAREDE"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B34,0)>0,\"F\",\"\"),IF(PLE!B34<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},20,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B34<>1,OFFSET(EVENTOS!$D$14,$B34,0),0),IF(B34<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B34,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"FECHAMENTO LATERAL"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B35,0)>0,\"F\",\"\"),IF(PLE!B35<=MAX(CÁLCULO!$M$15:$M$90),\"F\",\"\"))","v":"F"},21,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B35<>1,OFFSET(EVENTOS!$D$14,$B35,0),0),IF(B35<=MAX(CÁLCULO!$M$15:$M$90),VLOOKUP($B35,CÁLCULO!$M$15:$N$90,2,FALSE),0))","v":"BANCOS"}]
["F"]
["F"]
["F",null,null,null,null,null,null,null,"Data das Medições"]
["F"]
["F",null,null,"Medições",null,null,null,null,{"$f":"IF(PLE.Medicao<=12,1,TRUNC((PLE.Medicao - 2)/11,0) * 11 + 1)","v":1},null,{"$f":"I40+1","v":2},null,{"$f":"K40+1","v":3},null,{"$f":"M40+1","v":4},null,{"$f":"O40+1","v":5},null,{"$f":"Q40+1","v":6},null,{"$f":"S40+1","v":7},null,{"$f":"U40+1","v":8},null,{"$f":"W40+1","v":9},null,{"$f":"Y40+1","v":10},null,{"$f":"AA40+1","v":11},null,{"$f":"AC40+1","v":12}]
["F",null,null,"Período:",null,null,null,"%",{"$f":"ROUND(I42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC42,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE42,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"IF(I40=1,I44,ROUND(I44,2)-ROUND(SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!I40-1,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),2))","v":0},null,{"$f":"ROUND(K44,2)-ROUND(I44,2)","v":0},null,{"$f":"ROUND(M44,2)-ROUND(K44,2)","v":0},null,{"$f":"ROUND(O44,2)-ROUND(M44,2)","v":0},null,{"$f":"ROUND(Q44,2)-ROUND(O44,2)","v":0},null,{"$f":"ROUND(S44,2)-ROUND(Q44,2)","v":0},null,{"$f":"ROUND(U44,2)-ROUND(S44,2)","v":0},null,{"$f":"ROUND(W44,2)-ROUND(U44,2)","v":0},null,{"$f":"ROUND(Y44,2)-ROUND(W44,2)","v":0},null,{"$f":"ROUND(AA44,2)-ROUND(Y44,2)","v":0},null,{"$f":"ROUND(AC44,2)-ROUND(AA44,2)","v":0},null,{"$f":"ROUND(AE44,2)-ROUND(AC44,2)","v":0}]
["F",null,null,"Acumulado:",null,null,null,"%",{"$f":"ROUND(I44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC44,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE44,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!I40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!K40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!M40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!O40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!Q40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!S40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!U40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!W40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!Y40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!AA40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!AC40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$90,\"<=\"&PLE!AE40,CÁLCULO!$AB$15:$AL$90)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0}]
["F"]
["F",{"$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":"2022-03-30"},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":1},{"$f":"IF(OR($O$24=ORÇAMENTO.SumINVMANUAL+QCI.SumINVMANUAL,$O$24=0),0,MIN(MAX(0,($Z$3*$O$24-ORÇAMENTO.SumCPMANUAL-QCI.SumCPMANUAL)/($O$24-ORÇAMENTO.SumINVMANUAL-QCI.SumINVMANUAL)),1))","v":1}]
[null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.SICONV","v":0},{"$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",{"$f":"Import.Apelido","v":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA "},null,null,null,null,null,null,null,{"$f":"import.recurso","v":"(SELECIONAR)"},{"$f":"Import.Repasse","v":0},{"$f":"Import.Contrapartida","v":0},{"$f":"M7+N7","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Import.CPMinPerc,4)","v":0},{"$f":"IF($O$24=0,0,Import.CPMinAbsoluta/$O$24)","v":0},{"$f":"IF($O$24=0,0,($O$24-$AB$24-Import.Repasse)/($O$24))","v":1}]
[]
[null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(AND($O$24>0,$M$25>Import.CPMaxPerc,Import.CPMaxPerc>0))+4*(OR(AND($O$24>0,$M$25<QCI!$Z$7),$M$24<ROUND(Import.CPMinAbsoluta,2)))+8*(OR($L$10<0,$M$10<0))+16*(COUNTIF($L$13:$L$24,\"<0\")>0)+32*(OFFSET($A$24,-1,0)<OFFSET(ORÇAMENTO!$E$90,-1,0)),2),\"\",\"ERRO: CONTRAPARTIDA MAIOR QUE A MÁXIMA\",\"ERRO: CONTRAPARTIDA MENOR QUE A MÍNIMA\",\"ERRO: SALDO NEGATIVO\",\"ERRO: VALORES DE REPASSE NEGATIVOS\",\"ERRO: NÚMERO DE LINHAS DO QCI INSUFICIENTE. CLIQUE NO BOTÃO ADICIONAR LINHAS\")","v":"ERRO: SALDO NEGATIVO"},null,null,null,"Saldo a Reprogramar",{"$f":"$L$13","v":"Repasse (R$)"},"Contrapartida (R$)"]
["Ordem Meta",null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Repasse-L24","v":0},{"$f":"Import.Contrapartida-M24","v":-1338708.8799999999},null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,"Arred"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repasse (R$)","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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$90,MATCH($A12,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A12,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$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$90,MATCH($A12,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.OutrosManual,IF($B12=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A12,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Automático"},{"$f":"IF(O14>0,\"F\",\"\")","v":"F"},{"$f":"ROW()-ROW($D$13)","v":1},null,null,{"$f":"IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.DescManual,IF($B14=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A14,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":"SERVIÇOS INICIAIS"},null,null,{"$f":"IF(AND(ISBLANK(E14),ISBLANK(F14)),\"\",VLOOKUP($F14,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E14,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.LoteManual,IF($B14=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":"LOTE 1"},{"$f":"ROUND($O14,2)-ROUND($M14,2)-ROUND($N14,2)","v":0},{"$f":"ROUND($AA14,2)-ROUND($AE14,2)","v":1338708.8799999999},{"$f":"ROUND($AB14,2)","v":0},{"$f":"IF($B14=\"Branco\",0,IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$90,MATCH($A14,ORÇAMENTO!$E$15:$E$90,0))))","v":1338708.8799999999},null,null,null,null,null,null,"Proporcional",{"$f":"$O14","v":1338708.8799999999},0,null,{"$f":"$O14-$AA14-$AB14","v":2.3283064365386963E-10},{"$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$90,MATCH($A14,ORÇAMENTO!$E$15:$E$90,0)))))","v":1338708.8799999997},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.OutrosManual,IF($B14=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A14,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",2,null,null,{"$f":"IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.DescManual,IF($B15=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A15,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A15,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A15,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B15=\"Branco\",0,IF($B15=\"Manual\",QCI.OutrosManual,IF($B15=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A15,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",3,null,null,{"$f":"IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.DescManual,IF($B16=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A16,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A16,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A16,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B16=\"Branco\",0,IF($B16=\"Manual\",QCI.OutrosManual,IF($B16=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A16,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",4,null,null,{"$f":"IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.DescManual,IF($B17=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A17,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A17,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A17,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B17=\"Branco\",0,IF($B17=\"Manual\",QCI.OutrosManual,IF($B17=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A17,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",5,null,null,{"$f":"IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.DescManual,IF($B18=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A18,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A18,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A18,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B18=\"Branco\",0,IF($B18=\"Manual\",QCI.OutrosManual,IF($B18=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A18,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",6,null,null,{"$f":"IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.DescManual,IF($B19=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A19,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A19,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A19,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B19=\"Branco\",0,IF($B19=\"Manual\",QCI.OutrosManual,IF($B19=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A19,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",7,null,null,{"$f":"IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.DescManual,IF($B20=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A20,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A20,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A20,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B20=\"Branco\",0,IF($B20=\"Manual\",QCI.OutrosManual,IF($B20=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A20,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",8,null,null,{"$f":"IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.DescManual,IF($B21=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A21,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A21,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A21,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B21=\"Branco\",0,IF($B21=\"Manual\",QCI.OutrosManual,IF($B21=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A21,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",9,null,null,{"$f":"IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.DescManual,IF($B22=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$90,MATCH($A22,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A22,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$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$90,MATCH($A22,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B22=\"Branco\",0,IF($B22=\"Manual\",QCI.OutrosManual,IF($B22=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A22,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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$90,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$90,MATCH($A23,ORÇAMENTO!$E$15:$E$90,0)),\"\"))","v":""},null,null,{"$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$90,MATCH($A23,ORÇAMENTO!$E$15:$E$90,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$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$90,MATCH($A23,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},{"$f":"IF($B23=\"Branco\",0,IF($B23=\"Manual\",QCI.OutrosManual,IF($B23=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$90,MATCH($A23,ORÇAMENTO!$E$15:$E$90,0)))))","v":0},null,{"$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":1338708.8799999999},{"$f":"SUM(N13:OFFSET(N24,-1,0))","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":1338708.8799999999},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":1338708.8799999999},{"$f":"SUM(AB13:OFFSET(AB24,-1,0))","v":0}]
[null,"T%","F",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(L24/$O24),0,ROUND(L24/$O24,4))","v":0},{"$f":"IF(ISERROR(M24/$O24),0,ROUND(M24/$O24,4))","v":1},{"$f":"IF(ISERROR(N24/$O24),0,ROUND(N24/$O24,4))","v":0},{"$f":"IF(ISERROR(O24/$O24),0,ROUND(O24/$O24,4))","v":1}]
[]
[null,null,null,"Observações:"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"}]
[null,null,null,"Local",null,null,null,null,"Representante Tomador"]
[null,null,null,null,null,null,null,null,{"$f":"\"Nome:\" &  \" \" & DADOS!F28","v":"Nome: Fabricio José Satiro de Oliveira "}]
[null,null,null,{"$f":"DADOS!$F$25","v":"2022-03-30"},null,null,null,null,{"$f":"\"Cargo:\"  & \" \" & DADOS!F29","v":"Cargo: Prefeito Municipal"}]
[null,null,null,"Data"]

{"sheet":"BM","index":11,"n_rows":105,"n_cols":41,"rows_kept":105,"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],[96,3,96,11],[97,3,97,8],[14,27,14,38],[91,3,91,14],[91,19,91,25],[92,3,94,14],[92,19,94,25],[14,3,14,4],[103,23,103,25],[98,3,98,14],[99,9,99,12],[99,22,99,25],[101,23,101,25],[102,23,102,25]]}
[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":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA "},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":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(Sem Código)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T14)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W14)","v":0},{"$f":"ORÇAMENTO!X14","v":0},{"$f":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M14/$I14*100,0))","v":0},{"$f":"L14-J14","v":0},{"$f":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O14/$I14*100,0))","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O14-M14","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W14>0,$D14,\"\")","v":""},{"$f":"IF($W14>0,$E14,\"\")","v":""},{"$f":"IF(AND($W14>0,RegimeExecucao=\"Unitário\"),$F14,\"\")","v":""},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",$Y14/$X14,\"\"),($Y14/$X14)*100),0)","v":0},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",ROUND($H14,ORÇAMENTO!$AF$10),\"\"),ROUND($I14,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO14-O14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A14=\"S\",IF(BM!$I14=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I14,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H14,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[null,null,"F",{"$f":"\"Objeto do CTEF: \"&Import.DescLote","v":"Objeto do CTEF: Rua: Higino João Pio, S/N - Estaleirinho"},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$90,\"S\",OFFSET(M15,1,0):M$90))","v":0},{"$f":"O15-M15","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$90,\"S\",OFFSET(O15,1,0):O$90))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$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":74},{"$f":"IF(OR($I16>0,$A16=1,$A16=2,$A16=3,$A16=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O16","v":"1."},{"$f":"ORÇAMENTO.Descricao","v":"SERVIÇOS INICIAIS"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T16)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W16)","v":0},{"$f":"ORÇAMENTO!X16","v":1338708.8799999999},{"$f":"IF($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},{"$f":"ORÇAMENTO!X17","v":14379.79},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D18","v":0},"F",{"$f":"ORÇAMENTO!O18","v":"1.1.0.1."},"PLACA DE OBRA EM CHAPA DE AÇO GALVANIZADO (REF. SINAPI-C 74209/14 DE 01/20220)","UN   ",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T18)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W18)","v":397.45},{"$f":"ORÇAMENTO!X18","v":1192.3499999999999},0,0,0,{"$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":"IF(OR($I19>0,$A19=1,$A19=2,$A19=3,$A19=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O19","v":"1.1.0.2."},{"$f":"ORÇAMENTO.Descricao","v":"SONDAGEM A PERCUSSAO"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T19)","v":60},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W19)","v":76.900000000000006},{"$f":"ORÇAMENTO!X19","v":4614},{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M19/$I19*100,0))","v":0},{"$f":"L19-J19","v":0},{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O19/$I19*100,0))","v":0},{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O19-M19","v":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($W19>0,$D19,\"\")","v":""},{"$f":"IF($W19>0,$E19,\"\")","v":""},{"$f":"IF(AND($W19>0,RegimeExecucao=\"Unitário\"),$F19,\"\")","v":""},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",$Y19/$X19,\"\"),($Y19/$X19)*100),0)","v":0},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",ROUND($H19,ORÇAMENTO!$AF$10),\"\"),ROUND($I19,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO19-O19","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":"IF(OR($I20>0,$A20=1,$A20=2,$A20=3,$A20=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O20","v":"1.1.0.3."},{"$f":"ORÇAMENTO.Descricao","v":"LOCACAO CONVENCIONAL DE OBRA, UTILIZANDO GABARITO DE TÁBUAS CORRIDAS PONTALETADAS A CADA 2,00M -  2 UTILIZAÇÕES. AF_10/2018"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T20)","v":128},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W20)","v":66.98},{"$f":"ORÇAMENTO!X20","v":8573.44},{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M20/$I20*100,0))","v":0},{"$f":"L20-J20","v":0},{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O20/$I20*100,0))","v":0},{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O20-M20","v":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($W20>0,$D20,\"\")","v":""},{"$f":"IF($W20>0,$E20,\"\")","v":""},{"$f":"IF(AND($W20>0,RegimeExecucao=\"Unitário\"),$F20,\"\")","v":""},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",$Y20/$X20,\"\"),($Y20/$X20)*100),0)","v":0},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",ROUND($H20,ORÇAMENTO!$AF$10),\"\"),ROUND($I20,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO20-O20","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},{"$f":"ORÇAMENTO!D21","v":3},{"$f":"IF(OR($I21>0,$A21=1,$A21=2,$A21=3,$A21=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O21","v":"1.2."},{"$f":"ORÇAMENTO.Descricao","v":"DEMOLIÇÃO"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T21)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W21)","v":0},{"$f":"ORÇAMENTO!X21","v":893.62},{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M21/$I21*100,0))","v":0},{"$f":"L21-J21","v":0},{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O21/$I21*100,0))","v":0},{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O21-M21","v":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($W21>0,$D21,\"\")","v":""},{"$f":"IF($W21>0,$E21,\"\")","v":""},{"$f":"IF(AND($W21>0,RegimeExecucao=\"Unitário\"),$F21,\"\")","v":""},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",$Y21/$X21,\"\"),($Y21/$X21)*100),0)","v":0},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",ROUND($H21,ORÇAMENTO!$AF$10),\"\"),ROUND($I21,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO21-O21","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"},{"$f":"ORÇAMENTO!D22","v":0},"F",{"$f":"ORÇAMENTO!O22","v":"1.2.0.1."},{"$f":"ORÇAMENTO.Descricao","v":"DEMOLIÇÃO DE LAJES, DE FORMA MECANIZADA COM MARTELETE, SEM REAPROVEITAMENTO. AF_12/2017"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T22)","v":5.83},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W22)","v":145.47},{"$f":"ORÇAMENTO!X22","v":848.09},{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M22/$I22*100,0))","v":0},0,{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O22/$I22*100,0))","v":0},{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W22>0,RegimeExecucao=\"Unitário\"),$F22,\"\")","v":""},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",$Y22/$X22,\"\"),($Y22/$X22)*100),0)","v":0},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",ROUND($H22,ORÇAMENTO!$AF$10),\"\"),ROUND($I22,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"ORÇAMENTO!D23","v":0},"F",{"$f":"ORÇAMENTO!O23","v":"1.2.0.2."},{"$f":"ORÇAMENTO.Descricao","v":"CARGA, MANOBRA E DESCARGA DE ENTULHO EM CAMINHÃO BASCULANTE 10 M³ - CARGA COM ESCAVADEIRA HIDRÁULICA  (CAÇAMBA DE 0,80 M³ / 111 HP) E DESCARGA LIVRE (UNIDADE: M3). AF_07/2020"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M3"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T23)","v":5.83},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W23)","v":7.81},{"$f":"ORÇAMENTO!X23","v":45.53},{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M23/$I23*100,0))","v":0},0,{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O23/$I23*100,0))","v":0},{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W23>0,RegimeExecucao=\"Unitário\"),$F23,\"\")","v":""},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",$Y23/$X23,\"\"),($Y23/$X23)*100),0)","v":0},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",ROUND($H23,ORÇAMENTO!$AF$10),\"\"),ROUND($I23,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":2},{"$f":"ORÇAMENTO!D24","v":4},"F",{"$f":"ORÇAMENTO!O24","v":"1.3."},"MOVIMENTAÇÃO DE TERRA","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T24)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W24)","v":0},{"$f":"ORÇAMENTO!X24","v":2350.56},0,0,0,{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",$Y24/$X24,\"\"),($Y24/$X24)*100),0)","v":0},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",ROUND($H24,ORÇAMENTO!$AF$10),\"\"),ROUND($I24,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A24=\"S\",IF(BM!$I24=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I24,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H24,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C25","v":"S"},{"$f":"ORÇAMENTO!D25","v":0},"F",{"$f":"ORÇAMENTO!O25","v":"1.3.0.1."},"ESCAVAÇÃO MECANIZADA DE VALA COM PROF. ATÉ 1,5 M (MÉDIA MONTANTE E JUSANTE/UMA COMPOSIÇÃO POR TRECHO), ESCAVADEIRA (0,8 M3), LARG. DE 1,5 M A 2,5 M, EM SOLO DE 1A CATEGORIA, EM LOCAIS COM ALTO NÍVEL DE INTERFERÊNCIA. AF_02/2021","M3",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T25)","v":82.45},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W25)","v":11.72},{"$f":"ORÇAMENTO!X25","v":966.31},0,0,0,{"$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":"S"},{"$f":"ORÇAMENTO!D26","v":0},"F",{"$f":"ORÇAMENTO!O26","v":"1.3.0.2."},"REATERRO MANUAL DE VALAS COM COMPACTAÇÃO MECANIZADA. AF_04/2016","M3",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T26)","v":26.34},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W26)","v":37.380000000000003},{"$f":"ORÇAMENTO!X26","v":984.59},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D27","v":0},"F",{"$f":"ORÇAMENTO!O27","v":"1.3.0.3."},"LASTRO COM MATERIAL GRANULAR, ESPESSURA DE *10 CM*","M3",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T27)","v":2.59},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W27)","v":154.31},{"$f":"ORÇAMENTO!X27","v":399.66},0,0,0,{"$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":2},{"$f":"ORÇAMENTO!D28","v":12},"F",{"$f":"ORÇAMENTO!O28","v":"1.4."},"INFRAESTRUTURA","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T28)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W28)","v":0},{"$f":"ORÇAMENTO!X28","v":83660.490000000005},0,0,0,{"$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":3},{"$f":"ORÇAMENTO!D29","v":6},"F",{"$f":"ORÇAMENTO!O29","v":"1.4.1."},"Sapatas e pilaretes ","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T29)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W29)","v":0},{"$f":"ORÇAMENTO!X29","v":54488.12},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D30","v":0},"F",{"$f":"ORÇAMENTO!O30","v":"1.4.1.1."},"CONCRETAGEM DE SAPATAS, FCK 25 MPA, COM USO DE JERICA \u0096 LANÇAMENTO, ADENSAMENTO E ACABAMENTO. AF_06/2017 (REF SINAPI-C 96556)","M3",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T30)","v":19.399999999999999},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W30)","v":666.35},{"$f":"ORÇAMENTO!X30","v":12927.19},0,0,0,{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",$Y30/$X30,\"\"),($Y30/$X30)*100),0)","v":0},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",ROUND($H30,ORÇAMENTO!$AF$10),\"\"),ROUND($I30,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A30=\"S\",IF(BM!$I30=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I30,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H30,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C31","v":"S"},{"$f":"ORÇAMENTO!D31","v":0},{"$f":"IF(OR($I31>0,$A31=1,$A31=2,$A31=3,$A31=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O31","v":"1.4.1.2."},{"$f":"ORÇAMENTO.Descricao","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 8 MM - MONTAGEM. AF_06/2017"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T31)","v":160.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W31)","v":21.56},{"$f":"ORÇAMENTO!X31","v":3458.22},{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M31/$I31*100,0))","v":0},{"$f":"L31-J31","v":0},{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O31/$I31*100,0))","v":0},{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O31-M31","v":0},{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W31>0,$D31,\"\")","v":""},{"$f":"IF($W31>0,$E31,\"\")","v":""},{"$f":"IF(AND($W31>0,RegimeExecucao=\"Unitário\"),$F31,\"\")","v":""},{"$f":"IF($Y31>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A31=\"S\",$Y31/$X31,\"\"),($Y31/$X31)*100),0)","v":0},{"$f":"IF($Y31>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A31=\"S\",ROUND($H31,ORÇAMENTO!$AF$10),\"\"),ROUND($I31,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO31-O31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A31=\"S\",IF(BM!$I31=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I31,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H31,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C32","v":"S"},{"$f":"ORÇAMENTO!D32","v":0},"F",{"$f":"ORÇAMENTO!O32","v":"1.4.1.3."},"ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 10 MM - MONTAGEM. AF_06/2017","KG",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T32)","v":636.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W32)","v":19.21},{"$f":"ORÇAMENTO!X32","v":12225.24},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D33","v":0},"F",{"$f":"ORÇAMENTO!O33","v":"1.4.1.4."},"ARMAÇÃO DE BLOCO, VIGA BALDRAME E SAPATA UTILIZANDO AÇO CA-60 DE 5 MM - MONTAGEM. AF_06/2017","KG",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T33)","v":345.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W33)","v":24.8},{"$f":"ORÇAMENTO!X33","v":8578.32},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D34","v":0},"F",{"$f":"ORÇAMENTO!O34","v":"1.4.1.5."},"FABRICAÇÃO, MONTAGEM E DESMONTAGEM DE FÔRMA PARA SAPATA, EM MADEIRA SERRADA, E=25 MM, 1 UTILIZAÇÃO. AF_06/2017 (REF SINAPI-C 96529)","M2",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T34)","v":93.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W34)","v":184.82},{"$f":"ORÇAMENTO!X34","v":17299.150000000001},0,0,0,{"$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":3},{"$f":"ORÇAMENTO!D35","v":5},{"$f":"IF(OR($I35>0,$A35=1,$A35=2,$A35=3,$A35=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O35","v":"1.4.2."},{"$f":"ORÇAMENTO.Descricao","v":"Vigas de baldrame em concreto armado"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T35)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W35)","v":0},{"$f":"ORÇAMENTO!X35","v":29172.37},{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M35/$I35*100,0))","v":0},{"$f":"L35-J35","v":0},{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O35/$I35*100,0))","v":0},{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O35-M35","v":0},{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W35>0,$D35,\"\")","v":""},{"$f":"IF($W35>0,$E35,\"\")","v":""},{"$f":"IF(AND($W35>0,RegimeExecucao=\"Unitário\"),$F35,\"\")","v":""},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",$Y35/$X35,\"\"),($Y35/$X35)*100),0)","v":0},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",ROUND($H35,ORÇAMENTO!$AF$10),\"\"),ROUND($I35,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO35-O35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A35=\"S\",IF(BM!$I35=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I35,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H35,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C36","v":"S"},{"$f":"ORÇAMENTO!D36","v":0},"F",{"$f":"ORÇAMENTO!O36","v":"1.4.2.1."},"CONCRETAGEM DE BLOCOS DE COROAMENTO E VIGAS BALDRAME, FCK 25 MPA, COM USO DE JERICA – LANÇAMENTO, ADENSAMENTO E ACABAMENTO","M3",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T36)","v":12.7},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W36)","v":662.5},{"$f":"ORÇAMENTO!X36","v":8413.75},0,0,0,{"$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":"S"},{"$f":"ORÇAMENTO!D37","v":0},"F",{"$f":"ORÇAMENTO!O37","v":"1.4.2.2."},"ARMAÇÃO DE PILAR OU VIGA DE UMA ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO EM UMA EDIFICAÇÃO TÉRREA OU SOBRADO UTILIZANDO AÇO CA-60 DE 5,0 MM - MONTAGEM. AF_12/2015","KG",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T37)","v":129.1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W37)","v":25.01},{"$f":"ORÇAMENTO!X37","v":3228.79},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D38","v":0},"F",{"$f":"ORÇAMENTO!O38","v":"1.4.2.3."},"ARMAÇÃO DE PILAR OU VIGA DE UMA ESTRUTURA CONVENCIONAL DE CONCRETO ARMADO EM UMA EDIFICAÇÃO TÉRREA OU SOBRADO UTILIZANDO AÇO CA-50 DE 10,0 MM - MONTAGEM. AF_12/2015","KG",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T38)","v":343.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W38)","v":19.11},{"$f":"ORÇAMENTO!X38","v":6558.55},0,0,0,{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",$Y38/$X38,\"\"),($Y38/$X38)*100),0)","v":0},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",ROUND($H38,ORÇAMENTO!$AF$10),\"\"),ROUND($I38,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A38=\"S\",IF(BM!$I38=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I38,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H38,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C39","v":"S"},{"$f":"ORÇAMENTO!D39","v":0},"F",{"$f":"ORÇAMENTO!O39","v":"1.4.2.4."},"FABRICAÇÃO, MONTAGEM E DESMONTAGEM DE FÔRMA P/ VIGA BALDRAME, EM MADEIRA SERRADA E=25MM (REF SINAPI -C 96536)","M2",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T39)","v":152.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W39)","v":71.989999999999995},{"$f":"ORÇAMENTO!X39","v":10971.28},0,0,0,{"$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":2},{"$f":"ORÇAMENTO!D40","v":4},"F",{"$f":"ORÇAMENTO!O40","v":"1.5."},"SUPERESTRUTURA","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T40)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W40)","v":0},{"$f":"ORÇAMENTO!X40","v":701799.01},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D41","v":0},"F",{"$f":"ORÇAMENTO!O41","v":"1.5.0.1."},"PILAR METÁLICO PERFIL LAMINADO/SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P","KG",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T41)","v":7071.74},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W41)","v":21.6},{"$f":"ORÇAMENTO!X41","v":152749.57999999999},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D42","v":0},"F",{"$f":"ORÇAMENTO!O42","v":"1.5.0.2."},"VIGA METÁLICA EM PERFIL LAMINADO OU SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P","KG",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T42)","v":18322.91},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W42)","v":21.9},{"$f":"ORÇAMENTO!X42","v":401271.73},0,0,0,{"$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":"IF(OR($I43>0,$A43=1,$A43=2,$A43=3,$A43=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O43","v":"1.5.0.3."},{"$f":"ORÇAMENTO.Descricao","v":"CONTRAVENTAMENTO COM CANTONEIRAS DE AÇO, ABAS IGUAIS, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO TALHA MANUAL, PARA EDIFÍCIOS DE ATÉ 2 PAVIMENTOS - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"KG"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T43)","v":6841.56},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W43)","v":21.6},{"$f":"ORÇAMENTO!X43","v":147777.70000000001},{"$f":"IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M43/$I43*100,0))","v":0},{"$f":"L43-J43","v":0},{"$f":"IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O43/$I43*100,0))","v":0},{"$f":"IF($A43=\"S\",VTOTALBM,IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O43-M43","v":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($W43>0,$D43,\"\")","v":""},{"$f":"IF($W43>0,$E43,\"\")","v":""},{"$f":"IF(AND($W43>0,RegimeExecucao=\"Unitário\"),$F43,\"\")","v":""},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",$Y43/$X43,\"\"),($Y43/$X43)*100),0)","v":0},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",ROUND($H43,ORÇAMENTO!$AF$10),\"\"),ROUND($I43,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO43-O43","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":2},{"$f":"ORÇAMENTO!D44","v":2},{"$f":"IF(OR($I44>0,$A44=1,$A44=2,$A44=3,$A44=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O44","v":"1.6."},"IMPERMEABILIZAÇÃO ",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T44)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W44)","v":0},{"$f":"ORÇAMENTO!X44","v":687.24},{"$f":"IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M44/$I44*100,0))","v":0},{"$f":"L44-J44","v":0},{"$f":"IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O44/$I44*100,0))","v":0},{"$f":"IF($A44=\"S\",VTOTALBM,IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O44-M44","v":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($W44>0,$D44,\"\")","v":""},{"$f":"IF($W44>0,$E44,\"\")","v":""},{"$f":"IF(AND($W44>0,RegimeExecucao=\"Unitário\"),$F44,\"\")","v":""},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",$Y44/$X44,\"\"),($Y44/$X44)*100),0)","v":0},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",ROUND($H44,ORÇAMENTO!$AF$10),\"\"),ROUND($I44,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO44-O44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A44=\"S\",IF(BM!$I44=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I44,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H44,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C45","v":"S"},{"$f":"ORÇAMENTO!D45","v":0},"F",{"$f":"ORÇAMENTO!O45","v":"1.6.0.1."},"IMPERMEABILIZAÇÃO DE SUPERFÍCIE COM EMULSÃO ASFÁLTICA, 2 DEMÃOS AF_06/2018",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T45)","v":14.84},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W45)","v":46.31},{"$f":"ORÇAMENTO!X45","v":687.24},{"$f":"IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M45/$I45*100,0))","v":0},0,{"$f":"IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O45/$I45*100,0))","v":0},{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W45>0,RegimeExecucao=\"Unitário\"),$F45,\"\")","v":""},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",$Y45/$X45,\"\"),($Y45/$X45)*100),0)","v":0},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",ROUND($H45,ORÇAMENTO!$AF$10),\"\"),ROUND($I45,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A45=\"S\",IF(BM!$I45=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I45,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H45,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C46","v":2},{"$f":"ORÇAMENTO!D46","v":2},"F",{"$f":"ORÇAMENTO!O46","v":"1.7."},"PAREDES ",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T46)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W46)","v":0},{"$f":"ORÇAMENTO!X46","v":365.54},{"$f":"IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I46>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M46/$I46*100,0))","v":0},0,{"$f":"IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I46>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O46/$I46*100,0))","v":0},{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W46>0,RegimeExecucao=\"Unitário\"),$F46,\"\")","v":""},{"$f":"IF($Y46>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A46=\"S\",$Y46/$X46,\"\"),($Y46/$X46)*100),0)","v":0},{"$f":"IF($Y46>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A46=\"S\",ROUND($H46,ORÇAMENTO!$AF$10),\"\"),ROUND($I46,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A46=\"S\",IF(BM!$I46=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I46,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H46,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C47","v":"S"},{"$f":"ORÇAMENTO!D47","v":0},"F",{"$f":"ORÇAMENTO!O47","v":"1.7.0.1."},"ALVENARIA DE VEDAÇÃO DE BLOCOS CERÂMICOS FURADOS NA HORIZONTAL DE 11,5X19X19 CM (ESPESSURA 11,5 CM) E ARGAMASSA DE ASSENTAMENTO COM PREPARO EM BETONEIRA. AF_12/2021",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T47)","v":3.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W47)","v":114.23},{"$f":"ORÇAMENTO!X47","v":365.54},{"$f":"IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I47>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M47/$I47*100,0))","v":0},0,{"$f":"IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I47>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O47/$I47*100,0))","v":0},{"$f":"IF($A47=\"S\",VTOTALBM,IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A47=\"S\",VTOTALBM,IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W47>0,RegimeExecucao=\"Unitário\"),$F47,\"\")","v":""},{"$f":"IF($Y47>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A47=\"S\",$Y47/$X47,\"\"),($Y47/$X47)*100),0)","v":0},{"$f":"IF($Y47>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A47=\"S\",ROUND($H47,ORÇAMENTO!$AF$10),\"\"),ROUND($I47,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A47=\"S\",IF(BM!$I47=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I47,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H47,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C48","v":2},{"$f":"ORÇAMENTO!D48","v":3},"F",{"$f":"ORÇAMENTO!O48","v":"1.8."},"REVESTIMENTOS",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T48)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W48)","v":0},{"$f":"ORÇAMENTO!X48","v":176.06},{"$f":"IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I48>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M48/$I48*100,0))","v":0},0,{"$f":"IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I48>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O48/$I48*100,0))","v":0},{"$f":"IF($A48=\"S\",VTOTALBM,IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A48=\"S\",VTOTALBM,IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W48>0,RegimeExecucao=\"Unitário\"),$F48,\"\")","v":""},{"$f":"IF($Y48>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A48=\"S\",$Y48/$X48,\"\"),($Y48/$X48)*100),0)","v":0},{"$f":"IF($Y48>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A48=\"S\",ROUND($H48,ORÇAMENTO!$AF$10),\"\"),ROUND($I48,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A48=\"S\",IF(BM!$I48=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I48,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H48,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C49","v":"S"},{"$f":"ORÇAMENTO!D49","v":0},"F",{"$f":"ORÇAMENTO!O49","v":"1.8.0.1."},"CHAPISCO APLICADO EM ALVENARIAS E ESTRUTURAS DE CONCRETO INTERNAS, COM COLHER DE PEDREIRO.  ARGAMASSA TRAÇO 1:3 COM PREPARO EM BETONEIRA 400L. AF_06/2014",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T49)","v":7.18},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W49)","v":4.7699999999999996},{"$f":"ORÇAMENTO!X49","v":34.25},{"$f":"IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I49>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M49/$I49*100,0))","v":0},0,{"$f":"IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I49>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O49/$I49*100,0))","v":0},{"$f":"IF($A49=\"S\",VTOTALBM,IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A49=\"S\",VTOTALBM,IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W49>0,RegimeExecucao=\"Unitário\"),$F49,\"\")","v":""},{"$f":"IF($Y49>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A49=\"S\",$Y49/$X49,\"\"),($Y49/$X49)*100),0)","v":0},{"$f":"IF($Y49>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A49=\"S\",ROUND($H49,ORÇAMENTO!$AF$10),\"\"),ROUND($I49,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A49=\"S\",IF(BM!$I49=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I49,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H49,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C50","v":"S"},{"$f":"ORÇAMENTO!D50","v":0},"F",{"$f":"ORÇAMENTO!O50","v":"1.8.0.2."},"EMBOÇO, PARA RECEBIMENTO DE CERÂMICA, EM ARGAMASSA TRAÇO 1:2:8, PREPARO MECÂNICO COM BETONEIRA 400L, APLICADO MANUALMENTE EM FACES INTERNAS DE PAREDES, PARA AMBIENTE COM ÁREA MAIOR QUE 10M2, ESPESSURA DE 10MM, COM EXECUÇÃO DE TALISCAS. AF_06/2014",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T50)","v":7.18},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W50)","v":19.75},{"$f":"ORÇAMENTO!X50","v":141.81},{"$f":"IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I50>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M50/$I50*100,0))","v":0},0,{"$f":"IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I50>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O50/$I50*100,0))","v":0},{"$f":"IF($A50=\"S\",VTOTALBM,IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A50=\"S\",VTOTALBM,IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W50>0,RegimeExecucao=\"Unitário\"),$F50,\"\")","v":""},{"$f":"IF($Y50>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A50=\"S\",$Y50/$X50,\"\"),($Y50/$X50)*100),0)","v":0},{"$f":"IF($Y50>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A50=\"S\",ROUND($H50,ORÇAMENTO!$AF$10),\"\"),ROUND($I50,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A50=\"S\",IF(BM!$I50=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I50,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H50,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C51","v":2},{"$f":"ORÇAMENTO!D51","v":2},"F",{"$f":"ORÇAMENTO!O51","v":"1.9."},"PAVIMENTAÇÃO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T51)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W51)","v":0},{"$f":"ORÇAMENTO!X51","v":29864},{"$f":"IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I51>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M51/$I51*100,0))","v":0},0,{"$f":"IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I51>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O51/$I51*100,0))","v":0},{"$f":"IF($A51=\"S\",VTOTALBM,IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A51=\"S\",VTOTALBM,IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W51>0,RegimeExecucao=\"Unitário\"),$F51,\"\")","v":""},{"$f":"IF($Y51>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A51=\"S\",$Y51/$X51,\"\"),($Y51/$X51)*100),0)","v":0},{"$f":"IF($Y51>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A51=\"S\",ROUND($H51,ORÇAMENTO!$AF$10),\"\"),ROUND($I51,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A51=\"S\",IF(BM!$I51=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I51,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H51,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C52","v":"S"},{"$f":"ORÇAMENTO!D52","v":0},"F",{"$f":"ORÇAMENTO!O52","v":"1.9.0.1."},"CONTRAPISO COM ARGAMASSA AUTONIVELANTE, APLICADO SOBRE LAJE, ADERIDO, ESPESSURA 4CM. AF_07/2021",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T52)","v":800},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W52)","v":37.33},{"$f":"ORÇAMENTO!X52","v":29864},{"$f":"IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M52/$I52*100,0))","v":0},0,{"$f":"IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O52/$I52*100,0))","v":0},{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W52>0,RegimeExecucao=\"Unitário\"),$F52,\"\")","v":""},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",$Y52/$X52,\"\"),($Y52/$X52)*100),0)","v":0},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",ROUND($H52,ORÇAMENTO!$AF$10),\"\"),ROUND($I52,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A52=\"S\",IF(BM!$I52=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I52,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H52,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C53","v":2},{"$f":"ORÇAMENTO!D53","v":6},{"$f":"IF(OR($I53>0,$A53=1,$A53=2,$A53=3,$A53=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O53","v":"1.10."},{"$f":"ORÇAMENTO.Descricao","v":"COBERTURA"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T53)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W53)","v":0},{"$f":"ORÇAMENTO!X53","v":408117.14},{"$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"},{"$f":"ORÇAMENTO!D54","v":0},"F",{"$f":"ORÇAMENTO!O54","v":"1.10.0.1."},"VIGA METÁLICA EM PERFIL LAMINADO OU SOLDADO EM AÇO ESTRUTURAL, COM CONEXÕES PARAFUSADAS, INCLUSOS MÃO DE OBRA, TRANSPORTE E IÇAMENTO UTILIZANDO GUINDASTE - FORNECIMENTO E INSTALAÇÃO. AF_01/2020_P","KG",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T54)","v":9896.83},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W54)","v":21.9},{"$f":"ORÇAMENTO!X54","v":216740.58},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D55","v":0},"F",{"$f":"ORÇAMENTO!O55","v":"1.10.0.2."},"TELHAMENTO COM TELHA DE AÇO/ALUMÍNIO E = 0,5 MM, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO. AF_07/2019","M2",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T55)","v":792},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W55)","v":115},{"$f":"ORÇAMENTO!X55","v":91080},0,0,0,{"$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":"S"},{"$f":"ORÇAMENTO!D56","v":0},"F",{"$f":"ORÇAMENTO!O56","v":"1.10.0.3."},"RUFO EXTERNO/INTERNO EM CHAPA DE AÇO GALVANIZADO NÚMERO 26, CORTE DE 33 CM, INCLUSO IÇAMENTO. AF_07/2019","M",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T56)","v":39.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W56)","v":77.569999999999993},{"$f":"ORÇAMENTO!X56","v":3071.77},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D57","v":0},"F",{"$f":"ORÇAMENTO!O57","v":"1.10.0.4."},"CALHA EM CHAPA DE AÇO GALVANIZADO NÚMERO 24, DESENVOLVIMENTO DE 60 CM, INCLUSO TRANSPORTE VERTICAL. AF_07/2019","M",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T57)","v":79.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W57)","v":117.03},{"$f":"ORÇAMENTO!X57","v":9268.7800000000007},0,0,0,{"$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":"IF(OR($I58>0,$A58=1,$A58=2,$A58=3,$A58=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O58","v":"1.10.0.5."},{"$f":"ORÇAMENTO.Descricao","v":"FECHAMENTO LATERAL COM TELHA TRAPEZOIDAL EM AÇO ZINCADO, INCLUSO IÇAMENTO. AF_07/2019 (REF. SINAPI-C 94216)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T58)","v":589.32000000000005},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W58)","v":149.25},{"$f":"ORÇAMENTO!X58","v":87956.01},{"$f":"IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M58/$I58*100,0))","v":0},{"$f":"L58-J58","v":0},{"$f":"IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O58/$I58*100,0))","v":0},{"$f":"IF($A58=\"S\",VTOTALBM,IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O58-M58","v":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($W58>0,$D58,\"\")","v":""},{"$f":"IF($W58>0,$E58,\"\")","v":""},{"$f":"IF(AND($W58>0,RegimeExecucao=\"Unitário\"),$F58,\"\")","v":""},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",$Y58/$X58,\"\"),($Y58/$X58)*100),0)","v":0},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",ROUND($H58,ORÇAMENTO!$AF$10),\"\"),ROUND($I58,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO58-O58","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":2},{"$f":"ORÇAMENTO!D59","v":2},"F",{"$f":"ORÇAMENTO!O59","v":"1.11."},"SISTEMA DE PREVENTIVO DE INCÊNCIO ","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T59)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W59)","v":0},{"$f":"ORÇAMENTO!X59","v":135.84},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D60","v":0},"F",{"$f":"ORÇAMENTO!O60","v":"1.11.0.1."},"LUMINÁRIA DE EMERGÊNCIA, COM 30 LÂMPADAS LED DE 2 W, SEM REATOR - FORNECIMENTO E INSTALAÇÃO. AF_02/2020","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T60)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W60)","v":33.96},{"$f":"ORÇAMENTO!X60","v":135.84},0,0,0,{"$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":2},{"$f":"ORÇAMENTO!D61","v":17},"F",{"$f":"ORÇAMENTO!O61","v":"1.12."},"INSTALAÇÕES ELÉTRICAS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T61)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W61)","v":0},{"$f":"ORÇAMENTO!X61","v":23424.39},0,0,0,{"$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":"IF(OR($I62>0,$A62=1,$A62=2,$A62=3,$A62=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O62","v":"1.12.0.1."},{"$f":"ORÇAMENTO.Descricao","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PVC, DN 25 MM (3/4\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T62)","v":0.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W62)","v":11.44},{"$f":"ORÇAMENTO!X62","v":10.3},{"$f":"IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M62/$I62*100,0))","v":0},{"$f":"L62-J62","v":0},{"$f":"IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O62/$I62*100,0))","v":0},{"$f":"IF($A62=\"S\",VTOTALBM,IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O62-M62","v":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($W62>0,$D62,\"\")","v":""},{"$f":"IF($W62>0,$E62,\"\")","v":""},{"$f":"IF(AND($W62>0,RegimeExecucao=\"Unitário\"),$F62,\"\")","v":""},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",$Y62/$X62,\"\"),($Y62/$X62)*100),0)","v":0},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",ROUND($H62,ORÇAMENTO!$AF$10),\"\"),ROUND($I62,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO62-O62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A62=\"S\",IF(BM!$I62=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I62,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H62,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C63","v":"S"},{"$f":"ORÇAMENTO!D63","v":0},{"$f":"IF(OR($I63>0,$A63=1,$A63=2,$A63=3,$A63=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O63","v":"1.12.0.2."},{"$f":"ORÇAMENTO.Descricao","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PEAD, DN 63 (2\"), PARA REDE ENTERRADA DE DISTRIBUIÇÃO DE ENERGIA ELÉTRICA - FORNECIMENTO E INSTALAÇÃO. AF_12/2021"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T63)","v":11.1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W63)","v":16.579999999999998},{"$f":"ORÇAMENTO!X63","v":184.04},{"$f":"IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I63>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M63/$I63*100,0))","v":0},{"$f":"L63-J63","v":0},{"$f":"IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I63>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O63/$I63*100,0))","v":0},{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O63-M63","v":0},{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W63>0,$D63,\"\")","v":""},{"$f":"IF($W63>0,$E63,\"\")","v":""},{"$f":"IF(AND($W63>0,RegimeExecucao=\"Unitário\"),$F63,\"\")","v":""},{"$f":"IF($Y63>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A63=\"S\",$Y63/$X63,\"\"),($Y63/$X63)*100),0)","v":0},{"$f":"IF($Y63>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A63=\"S\",ROUND($H63,ORÇAMENTO!$AF$10),\"\"),ROUND($I63,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO63-O63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A63=\"S\",IF(BM!$I63=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I63,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H63,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C64","v":"S"},{"$f":"ORÇAMENTO!D64","v":0},"F",{"$f":"ORÇAMENTO!O64","v":"1.12.0.3."},"ELETRODUTO RÍGIDO ROSCÁVEL, PVC, DN 32 MM (1\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015","M",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T64)","v":176.8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W64)","v":19.98},{"$f":"ORÇAMENTO!X64","v":3532.46},0,0,0,{"$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":"S"},{"$f":"ORÇAMENTO!D65","v":0},"F",{"$f":"ORÇAMENTO!O65","v":"1.12.0.4."},"INTERRUPTOR SIMPLES (1 MÓDULO) COM 1 TOMADA DE EMBUTIR 2P+T 10 A,  INCLUINDO SUPORTE E PLACA - FORNECIMENTO E INSTALAÇÃO. AF_12/2015","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T65)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W65)","v":61.64},{"$f":"ORÇAMENTO!X65","v":61.64},0,0,0,{"$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":"IF(OR($I66>0,$A66=1,$A66=2,$A66=3,$A66=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O66","v":"1.12.0.5."},{"$f":"ORÇAMENTO.Descricao","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 2,5 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T66)","v":521.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W66)","v":5.6},{"$f":"ORÇAMENTO!X66","v":2922.64},{"$f":"IF($A66=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I66>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M66/$I66*100,0))","v":0},{"$f":"L66-J66","v":0},{"$f":"IF($A66=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I66>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O66/$I66*100,0))","v":0},{"$f":"IF($A66=\"S\",VTOTALBM,IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O66-M66","v":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($W66>0,$D66,\"\")","v":""},{"$f":"IF($W66>0,$E66,\"\")","v":""},{"$f":"IF(AND($W66>0,RegimeExecucao=\"Unitário\"),$F66,\"\")","v":""},{"$f":"IF($Y66>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A66=\"S\",$Y66/$X66,\"\"),($Y66/$X66)*100),0)","v":0},{"$f":"IF($Y66>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A66=\"S\",ROUND($H66,ORÇAMENTO!$AF$10),\"\"),ROUND($I66,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO66-O66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A66=\"S\",IF(BM!$I66=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I66,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H66,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C67","v":"S"},{"$f":"ORÇAMENTO!D67","v":0},"F",{"$f":"ORÇAMENTO!O67","v":"1.12.0.6."},"CABO DE COBRE FLEXÍVEL ISOLADO, 10 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015","M",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T67)","v":33.299999999999997},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W67)","v":20.14},{"$f":"ORÇAMENTO!X67","v":670.66},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D68","v":0},"F",{"$f":"ORÇAMENTO!O68","v":"1.12.0.7."},"LUMINÁRIA DE LED PARA ILUMINAÇÃO PÚBLICA, DE 98 W ATÉ 137 W - FORNECIMENTO E INSTALAÇÃO. AF_08/2020","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T68)","v":21},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W68)","v":696.91},{"$f":"ORÇAMENTO!X68","v":14635.11},0,0,0,{"$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":"IF(OR($I69>0,$A69=1,$A69=2,$A69=3,$A69=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O69","v":"1.12.0.8."},{"$f":"ORÇAMENTO.Descricao","v":"CAIXA RETANGULAR 4\" X 2\" MÉDIA (1,30 M DO PISO), PVC, INSTALADA EM PAREDE - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T69)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W69)","v":20.84},{"$f":"ORÇAMENTO!X69","v":41.68},{"$f":"IF($A69=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I69>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M69/$I69*100,0))","v":0},{"$f":"L69-J69","v":0},{"$f":"IF($A69=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I69>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O69/$I69*100,0))","v":0},{"$f":"IF($A69=\"S\",VTOTALBM,IF($A69=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O69-M69","v":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($W69>0,$D69,\"\")","v":""},{"$f":"IF($W69>0,$E69,\"\")","v":""},{"$f":"IF(AND($W69>0,RegimeExecucao=\"Unitário\"),$F69,\"\")","v":""},{"$f":"IF($Y69>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A69=\"S\",$Y69/$X69,\"\"),($Y69/$X69)*100),0)","v":0},{"$f":"IF($Y69>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A69=\"S\",ROUND($H69,ORÇAMENTO!$AF$10),\"\"),ROUND($I69,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO69-O69","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"},{"$f":"ORÇAMENTO!D70","v":0},"F",{"$f":"ORÇAMENTO!O70","v":"1.12.0.9."},"CAIXA OCTOGONAL 3\" X 3\", PVC, INSTALADA EM LAJE - FORNECIMENTO E INSTALAÇÃO. AF_12/2015","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T70)","v":21},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W70)","v":15.07},{"$f":"ORÇAMENTO!X70","v":316.47000000000003},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D71","v":0},"F",{"$f":"ORÇAMENTO!O71","v":"1.12.0.10."},"CAIXA ENTERRADA ELÉTRICA RETANGULAR, EM ALVENARIA COM TIJOLOS CERÂMICOS MACIÇOS, FUNDO COM BRITA, DIMENSÕES INTERNAS: 0,3X0,3X0,3 M. AF_12/2020","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T71)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W71)","v":237.02},{"$f":"ORÇAMENTO!X71","v":237.02},0,0,0,{"$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":"S"},{"$f":"ORÇAMENTO!D72","v":0},{"$f":"IF(OR($I72>0,$A72=1,$A72=2,$A72=3,$A72=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O72","v":"1.12.0.11."},{"$f":"ORÇAMENTO.Descricao","v":"TAMPA EM CONCRETO ARMADO 30X30X05 P/ CX INSPEÇÃO (REFERENCIA SINAPI-C 6087)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UND"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T72)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W72)","v":26.39},{"$f":"ORÇAMENTO!X72","v":26.39},{"$f":"IF($A72=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I72>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M72/$I72*100,0))","v":0},{"$f":"L72-J72","v":0},{"$f":"IF($A72=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I72>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O72/$I72*100,0))","v":0},{"$f":"IF($A72=\"S\",VTOTALBM,IF($A72=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O72-M72","v":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($W72>0,$D72,\"\")","v":""},{"$f":"IF($W72>0,$E72,\"\")","v":""},{"$f":"IF(AND($W72>0,RegimeExecucao=\"Unitário\"),$F72,\"\")","v":""},{"$f":"IF($Y72>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A72=\"S\",$Y72/$X72,\"\"),($Y72/$X72)*100),0)","v":0},{"$f":"IF($Y72>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A72=\"S\",ROUND($H72,ORÇAMENTO!$AF$10),\"\"),ROUND($I72,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO72-O72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A72=\"S\",IF(BM!$I72=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I72,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H72,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A72=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C73","v":"S"},{"$f":"ORÇAMENTO!D73","v":0},"F",{"$f":"ORÇAMENTO!O73","v":"1.12.0.12."},"DISJUNTOR MONOPOLAR TIPO DIN, CORRENTE NOMINAL DE 16A - FORNECIMENTO E INSTALAÇÃO. AF_10/2020","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T73)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W73)","v":15.22},{"$f":"ORÇAMENTO!X73","v":45.66},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D74","v":0},"F",{"$f":"ORÇAMENTO!O74","v":"1.12.0.13."},"DISJUNTOR MONOPOLAR TIPO DIN, CORRENTE NOMINAL DE 40A - FORNECIMENTO E INSTALAÇÃO. AF_10/2020","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T74)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W74)","v":27.34},{"$f":"ORÇAMENTO!X74","v":27.34},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D75","v":0},"F",{"$f":"ORÇAMENTO!O75","v":"1.12.0.14."},"DISPOSITIVO DPS CLASSE II, 1 POLO, TENSAO MAXIMA DE 275 V, CORRENTE MAXIMA DE *90* KA (TIPO AC)                                                                                                                                                                                                                                                                                                                                                                                                           ","UN    ",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T75)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W75)","v":215.77},{"$f":"ORÇAMENTO!X75","v":431.54},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D76","v":0},"F",{"$f":"ORÇAMENTO!O76","v":"1.12.0.15."},"QUADRO DE DISTRIBUIÇÃO DE ENERGIA EM PVC, DE EMBUTIR, SEM BARRAMENTO, PARA 6 DISJUNTORES - FORNECIMENTO E INSTALAÇÃO. AF_10/2020","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T76)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W76)","v":120.44},{"$f":"ORÇAMENTO!X76","v":120.44},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D77","v":0},"F",{"$f":"ORÇAMENTO!O77","v":"1.12.0.16."},"CAIXA DE PROTEÇÃO PARA MEDIDOR MONOFÁSICO DE EMBUTIR - FORNECIMENTO E INSTALAÇÃO. AF_10/2020","UN",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T77)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W77)","v":161},{"$f":"ORÇAMENTO!X77","v":161},0,0,0,{"$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":2},{"$f":"ORÇAMENTO!D78","v":3},"F",{"$f":"ORÇAMENTO!O78","v":"1.13."},"INSTALAÇÕES HIDROSSANITÁRIAS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T78)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W78)","v":0},{"$f":"ORÇAMENTO!X78","v":4413.75},0,0,0,{"$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":3},{"$f":"ORÇAMENTO!D79","v":2},"F",{"$f":"ORÇAMENTO!O79","v":"1.13.1."},"Pluvial","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T79)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W79)","v":0},{"$f":"ORÇAMENTO!X79","v":4413.75},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D80","v":0},"F",{"$f":"ORÇAMENTO!O80","v":"1.13.1.1."},"TUBO PVC, SÉRIE R, ÁGUA PLUVIAL, DN 100 MM, FORNECIDO E INSTALADO EM CONDUTORES VERTICAIS DE ÁGUAS PLUVIAIS. AF_12/2014","M",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T80)","v":75},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W80)","v":58.85},{"$f":"ORÇAMENTO!X80","v":4413.75},0,0,0,{"$f":"IF($A80=\"S\",VTOTALBM,IF($A80=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A80=\"S\",VTOTALBM,IF($A80=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y80>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":2},{"$f":"ORÇAMENTO!D81","v":7},"F",{"$f":"ORÇAMENTO!O81","v":"1.14."},"PINTURA","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T81)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W81)","v":0},{"$f":"ORÇAMENTO!X81","v":58862.04},0,0,0,{"$f":"IF($A81=\"S\",VTOTALBM,IF($A81=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A81=\"S\",VTOTALBM,IF($A81=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","","",{"$f":"IF($Y81>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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"},{"$f":"ORÇAMENTO!D82","v":0},"F",{"$f":"ORÇAMENTO!O82","v":"1.14.0.1."},"PREPARO DO PISO CIMENTADO PARA PINTURA - LIXAMENTO E LIMPEZA. AF_05/2021","M2",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T82)","v":521.1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W82)","v":4.21},{"$f":"ORÇAMENTO!X82","v":2193.83},0,0,0,{"$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":"IF(OR($I83>0,$A83=1,$A83=2,$A83=3,$A83=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O83","v":"1.14.0.2."},{"$f":"ORÇAMENTO.Descricao","v":"PINTURA DE PISO COM TINTA EPÓXI, APLICAÇÃO MANUAL, 2 DEMÃOS, INCLUSO PRIMER EPÓXI. AF_05/2021"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T83)","v":521.1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W83)","v":62.14},{"$f":"ORÇAMENTO!X83","v":32381.15},{"$f":"IF($A83=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I83>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M83/$I83*100,0))","v":0},{"$f":"L83-J83","v":0},{"$f":"IF($A83=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I83>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O83/$I83*100,0))","v":0},{"$f":"IF($A83=\"S\",VTOTALBM,IF($A83=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O83-M83","v":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($W83>0,$D83,\"\")","v":""},{"$f":"IF($W83>0,$E83,\"\")","v":""},{"$f":"IF(AND($W83>0,RegimeExecucao=\"Unitário\"),$F83,\"\")","v":""},{"$f":"IF($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$11)),\"\")","v":""},{"$f":"AO83-O83","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"},{"$f":"ORÇAMENTO!D84","v":0},"F",{"$f":"ORÇAMENTO!O84","v":"1.14.0.3."},"PINTURA DE DEMARCAÇÃO DE QUADRA POLIESPORTIVA COM TINTA EPÓXI, E = 5 CM, APLICAÇÃO MANUAL. AF_05/2021","M",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T84)","v":458.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W84)","v":12.11},{"$f":"ORÇAMENTO!X84","v":5552.44},0,0,0,{"$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"},{"$f":"ORÇAMENTO!D85","v":0},"F",{"$f":"ORÇAMENTO!O85","v":"1.14.0.4."},"PINTURA COM TINTA ALQUÍDICA DE FUNDO E ACABAMENTO (ESMALTE SINTÉTICO GRAFITE) PULVERIZADA SOBRE PERFIL METÁLICO EXECUTADO EM FÁBRICA (POR DEMÃO). AF_01/2020_P","M2",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T85)","v":1414},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W85)","v":11.48},{"$f":"ORÇAMENTO!X85","v":16232.72},0,0,0,{"$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":"S"},{"$f":"ORÇAMENTO!D86","v":0},{"$f":"IF(OR($I86>0,$A86=1,$A86=2,$A86=3,$A86=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O86","v":"1.14.0.5."},{"$f":"ORÇAMENTO.Descricao","v":"APLICAÇÃO DE FUNDO SELADOR ACRÍLICO EM PAREDES, UMA DEMÃO. AF_06/2014"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T86)","v":127},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W86)","v":2.98},{"$f":"ORÇAMENTO!X86","v":378.46},{"$f":"IF($A86=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I86>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M86/$I86*100,0))","v":0},{"$f":"L86-J86","v":0},{"$f":"IF($A86=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I86>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O86/$I86*100,0))","v":0},{"$f":"IF($A86=\"S\",VTOTALBM,IF($A86=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O86-M86","v":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($W86>0,$D86,\"\")","v":""},{"$f":"IF($W86>0,$E86,\"\")","v":""},{"$f":"IF(AND($W86>0,RegimeExecucao=\"Unitário\"),$F86,\"\")","v":""},{"$f":"IF($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$11)),\"\")","v":""},{"$f":"AO86-O86","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":"IF(OR($I87>0,$A87=1,$A87=2,$A87=3,$A87=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O87","v":"1.14.0.6."},{"$f":"ORÇAMENTO.Descricao","v":"APLICAÇÃO MANUAL DE PINTURA COM TINTA LÁTEX ACRÍLICA EM PAREDES, DUAS DEMÃOS. AF_06/2014"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T87)","v":127},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W87)","v":16.72},{"$f":"ORÇAMENTO!X87","v":2123.44},{"$f":"IF($A87=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I87>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M87/$I87*100,0))","v":0},{"$f":"L87-J87","v":0},{"$f":"IF($A87=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I87>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O87/$I87*100,0))","v":0},{"$f":"IF($A87=\"S\",VTOTALBM,IF($A87=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O87-M87","v":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($W87>0,$D87,\"\")","v":""},{"$f":"IF($W87>0,$E87,\"\")","v":""},{"$f":"IF(AND($W87>0,RegimeExecucao=\"Unitário\"),$F87,\"\")","v":""},{"$f":"IF($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$11)),\"\")","v":""},{"$f":"AO87-O87","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":2},{"$f":"ORÇAMENTO!D88","v":2},"F",{"$f":"ORÇAMENTO!O88","v":"1.15."},"IMPLANTAÇÃO SERVIÇOS EXTERNOS","-",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T88)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W88)","v":0},{"$f":"ORÇAMENTO!X88","v":9579.41},0,0,0,{"$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":"S"},{"$f":"ORÇAMENTO!D89","v":0},{"$f":"IF(OR($I89>0,$A89=1,$A89=2,$A89=3,$A89=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O89","v":"1.15.0.1."},{"$f":"ORÇAMENTO.Descricao","v":"BANCOS EM TABUA APARELHADA *2,5 X 30* CM, INCLUSO PINTURA, MÃO DE OBRA E PARAFUSO COM BUCHA PARA FIXAÇÃO                                                                                                                                                                                                                                                                                                                                                                                                                     "},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T89)","v":92.51},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W89)","v":103.55},{"$f":"ORÇAMENTO!X89","v":9579.41},{"$f":"IF($A89=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I89>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M89/$I89*100,0))","v":0},{"$f":"L89-J89","v":0},{"$f":"IF($A89=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I89>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O89/$I89*100,0))","v":0},{"$f":"IF($A89=\"S\",VTOTALBM,IF($A89=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O89-M89","v":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($W89>0,$D89,\"\")","v":""},{"$f":"IF($W89>0,$E89,\"\")","v":""},{"$f":"IF(AND($W89>0,RegimeExecucao=\"Unitário\"),$F89,\"\")","v":""},{"$f":"IF($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$11)),\"\")","v":""},{"$f":"AO89-O89","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$11)))","v":0}]
[null,null,"F"]
[]
[null,null,null,"Observações:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações"]
[]
[]
[]
[]
[null,null,null,{"$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":"2022-03-30"},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"},{"$f":"AD6-AD4-AD3","v":0},{"$f":"AE6-AE4-AE3","v":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",{"$f":"SUM(T13:OFFSET(T24,-1,0))","v":0},{"$f":"IF(OR($O$28<$M$28,$M$26>$AD$3),MIN($M$26,$L$26),MIN($AD$3,$N$28-$N$27+$M$26))","v":0}]
[null,null,null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de 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":"(SELECIONAR)"},null,null,null,null,null,null,null,null,null,null,null,null,"Outros",{"$f":"SUM(U13:OFFSET(U24,-1,0))","v":0},{"$f":"IF(OR($O$28<$M$28,$M$27>$AD$4),MIN($M$27,$L$27),MIN($AD$4,$N$28+$M$27))","v":0}]
[]
[null,null,null,null,"APELIDO DO EMPREENDIMENTO",null,null,null,"MUNICÍPIO / UF",null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"FINANCIAMENTO\",\"REPASSE\")","v":"REPASSE"},"CONTRAPARTIDA","INVESTIMENTO","Nº RRE",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento",{"$f":"$O$28","v":0},{"$f":"AD6","v":0}]
[null,null,null,"FILTRO",{"$f":"Import.Apelido","v":"QUADRA COBERTA - C.E.M. GIOVANIA DE ALMEIDA "},null,null,null,{"$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$24>J10,\"Adiantada\",\"Normal\")))","v":"Atrasada"},null,{"$f":"DATE(YEAR($L$35),MONTH($L$35),1)","v":"2022-03-01"},{"$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$71:$AG$71,MATCH(RRE!$I$10,CRONO!$S$13:$AG$13,0))))","v":1},null,null,{"$f":"QCI!L10","v":0},{"$f":"QCI!M10","v":-1338708.8799999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLE",null,null,null,null,null,null,"BM"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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$90,0)-1","v":{"$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$90,0)-1","v":1},{"$f":"IF(ISERROR($A14),NA(),OFFSET(ORÇAMENTO!$D$15,$A14,0))","v":74},{"$f":"QCI!B14","v":"Automático"},{"$f":"IF(L14>0,\"F\",\"\")","v":"F"},{"$f":"QCI!D14","v":1},{"$f":"QCI!G14","v":"SERVIÇOS INICIAIS"},{"$f":"QCI!H14","v":0},{"$f":"QCI!I14","v":0},{"$f":"QCI!J14","v":""},{"$f":"QCI!K14","v":"LOTE 1"},{"$f":"IF($C14=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X14),\"\",$X14))","v":1},{"$f":"QCI!$O14","v":1338708.8799999999},{"$f":"ROUND(IF(C14=\"Automático\",AE14+AL14,Y14),2)","v":0},{"$f":"O14-M14","v":0},{"$f":"ROUND(IF(C14=\"Automático\",AH14+AO14,Z14),2)","v":0},{"$f":"O14/(L14+10^-12)","v":0},null,{"$f":"ROUND(IF($C14=\"Automático\",AC14+AJ14,$Y14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AD14+AK14,$Y14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AF14+AM14,$Z14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AG14+AN14,$Z14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"IF(AND($L14>0,$J14<>0,$J14<>\"\",COUNTIF($J$13:$J14,$J14)=1),OFFSET(V14,-1,0)+1,OFFSET(V14,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*PLE!$AE$9,0)),2)","v":0},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A14,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A14,0))","v":0}]
[{"$f":"MATCH(E15,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J15)=1),OFFSET(V15,-1,0)+1,OFFSET(V15,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A15,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A15,0))","v":0}]
[{"$f":"MATCH(E16,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J16)=1),OFFSET(V16,-1,0)+1,OFFSET(V16,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A16,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A16,0))","v":0}]
[{"$f":"MATCH(E17,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J17)=1),OFFSET(V17,-1,0)+1,OFFSET(V17,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A17,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A17,0))","v":0}]
[{"$f":"MATCH(E18,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J18)=1),OFFSET(V18,-1,0)+1,OFFSET(V18,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A18,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A18,0))","v":0}]
[{"$f":"MATCH(E19,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J19)=1),OFFSET(V19,-1,0)+1,OFFSET(V19,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A19,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A19,0))","v":0}]
[{"$f":"MATCH(E20,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J20)=1),OFFSET(V20,-1,0)+1,OFFSET(V20,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A20,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A20,0))","v":0}]
[{"$f":"MATCH(E21,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J21)=1),OFFSET(V21,-1,0)+1,OFFSET(V21,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A21,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A21,0))","v":0}]
[{"$f":"MATCH(E22,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J22)=1),OFFSET(V22,-1,0)+1,OFFSET(V22,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A22,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A22,0))","v":0}]
[{"$f":"MATCH(E23,ORÇAMENTO!$E$15:$E$90,0)-1","v":{"$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,$J23)=1),OFFSET(V23,-1,0)+1,OFFSET(V23,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A23,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A23,0))","v":0}]
[null,null,null,"F",null,null,null,null,null,"(%)",null,{"$f":"IF(ISERROR(L28/$L28),0,ROUND(L28/$L28,4))","v":1},{"$f":"IF(ISERROR(M28/$L28),0,ROUND(M28/$L28,4))","v":0},{"$f":"IF(ISERROR(N28/$L28),0,ROUND(N28/$L28,4))","v":0},{"$f":"IF(ISERROR(O28/$L28),0,ROUND(O28/$L28,4))","v":0},{"$f":"O28/(L28+10^-12)","v":0}]
[null,null,null,"F",null,null,null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento\",\"Repasse\")","v":"Repasse"},null,{"$f":"QCI!L24","v":0},{"$f":"M28-M27-M26","v":0},{"$f":"O25-M25","v":0},{"$f":"O28-O27-O26","v":0},null,null,null,null,null,null,null,null,null,"Anterior (R$)","Acumulado (R$)",null,null,"Max CP/OU Ant.","Max CP/OU Acum."]
[null,null,null,"F",null,null,null,null,null,"Contrapartida",null,{"$f":"QCI!M24","v":1338708.8799999999},{"$f":"ROUND(IF(OFFSET($X$26,0,1)<>\"\",OFFSET($X$26,0,1),SUM(R13:OFFSET(R24,-1,0))),2)","v":0},{"$f":"O26-M26","v":0},{"$f":"IF(OFFSET($X$26,0,2)<>\"\",OFFSET($X$26,0,2),$AE$3)","v":0},null,null,null,null,null,null,null,null,"CP",null,null,null,null,{"$f":"MIN($L26,$O$28-OFFSET($X$27,0,1))","v":0},{"$f":"MIN($L26,$O$28-OFFSET($X$27,0,2))","v":0}]
[null,null,null,"F",null,null,null,null,null,"Outros",null,{"$f":"QCI!N24","v":0},{"$f":"ROUND(IF(OFFSET($X$27,0,1)<>\"\",OFFSET($X$27,0,1),SUM(S13:OFFSET(S24,-1,0))),2)","v":0},{"$f":"O27-M27","v":0},{"$f":"IF(OFFSET($X$27,0,2)<>\"\",OFFSET($X$27,0,2),$AE$4)","v":0},null,null,null,null,null,null,null,null,"OU",null,null,null,null,{"$f":"MIN($L27,$O$28-OFFSET($X$26,0,1))","v":0},{"$f":"MIN($L27,$O$28-OFFSET($X$26,0,2))","v":0}]
[null,null,null,"F",null,null,null,null,null,"Investimento",null,{"$f":"SUM(L13:OFFSET(L24,-1,0))","v":1338708.8799999999},{"$f":"ROUND(SUM(M13:OFFSET(M24,-1,0)),2)","v":0},{"$f":"O28-M28","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Acumulado Anterior:  \"&TEXT($M$28/($L$28+10^-12),\"0,00%\")","v":"Acumulado Anterior:  0,00%"}]
[null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"Import.Município","v":"Balneário Camboriú/SC"},null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2022-03-30"}]
[null,null,null,null,"Local",null,null,null,null,null,null,"Data"]
[]
[]
[null,null,null,null,{"$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":"Fabricio José Satiro de Oliveira "},null,null,null,null,null,"Nome:",{"$f":"IF(CAIXA.Modo,BM!X102,DADOS!F50)","v":0}]
[null,null,null,null,{"$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:"},{"$f":"IF(CAIXA.Modo,BM!X103,DADOS!F51)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:",{"$f":"IF(CAIXA.Modo,BM!X104,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$24,0)))","v":"LOTE 1"},{"$f":"IF(I6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$L$13:$L$24))","v":1338708.8799999999},{"$f":"IF(J6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$N$13:$N$24))","v":0},{"$f":"IF(K6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$O$13:$O$24))","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I7)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I7)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"CONCATENATE(RRE!$E$35,\", \",TEXT(RRE!$L$35,\"dd\"\" de \"\"mmmm\"\" de \"\"aaaa\"))","v":"Balneário Camboriú/SC, 30 de março de 2022"},null,null,null,null,null,null,{"$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":"Rua: Higino João Pio, S/N - Estaleirinho"},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":0},{"$f":"RRE!O25","v":0},null,null,{"$f":"IF(ROW(I30)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I30)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$O$13:$O$24))","v":""}]
[null,"Contrapartida Financeira:",null,{"$f":"RRE!L26","v":1338708.8799999999},{"$f":"RRE!N26","v":0},{"$f":"RRE!O26","v":0},null,null,{"$f":"IF(ROW(I31)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I31)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$O$13:$O$24))","v":""}]
[null,"Outros:",null,{"$f":"RRE!L27","v":0},{"$f":"RRE!N27","v":0},{"$f":"RRE!O27","v":0},null,null,{"$f":"IF(ROW(I32)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I32)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$O$13:$O$24))","v":""}]
[null,"Investimento:",null,{"$f":"RRE!L28","v":1338708.8799999999},{"$f":"RRE!N28","v":0},{"$f":"RRE!O28","v":0},null,null,{"$f":"IF(ROW(I33)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I33)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$O$13:$O$24))","v":""}]
[null,"Execução Física:",null,"-",{"$f":"RRE!$N$28/(RRE!$L$28+10^-12)","v":0},{"$f":"RRE!P24","v":0},null,null,{"$f":"IF(ROW(I34)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I34)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I35)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I35)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I36)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I36)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(RRE.Numero>1,\"2. Encaminhamos ainda a documentação relativa à prestação de contas da etapa físico-financeira anterior.\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ROW(I37)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I37)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I38)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I38)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(AND(RRE.Numero>1,NOT(ISBLANK(Import.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$28","v":"Fabricio José Satiro de Oliveira "}]
[null,{"$f":"DADOS!$F$29","v":"Prefeito Municipal"}]